As of 2024-12-12, the Intrinsic Value of Air Lease Corp (AL) is
58.30 USD. This AL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 50.06 USD, the upside of Air Lease Corp is
16.50%.
The range of the Intrinsic Value is (44.90) - 1,173.15 USD
58.30 USD
Intrinsic Value
AL Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(44.90) - 1,173.15 |
58.30 |
16.5% |
| DCF (Growth 10y) |
(13.36) - 1,416.85 |
108.87 |
117.5% |
| DCF (EBITDA 5y) |
141.01 - 323.97 |
236.59 |
372.6% |
| DCF (EBITDA 10y) |
136.59 - 394.50 |
258.06 |
415.5% |
| Fair Value |
120.27 - 120.27 |
120.27 |
140.25% |
| P/E |
49.46 - 69.73 |
60.50 |
20.9% |
| EV/EBITDA |
(8.53) - 61.71 |
42.01 |
-16.1% |
| EPV |
(228.57) - (276.91) |
(252.74) |
-604.9% |
| DDM - Stable |
26.04 - 77.29 |
51.67 |
3.2% |
| DDM - Multi |
38.34 - 88.61 |
53.52 |
6.9% |
AL Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
5,575.68 |
| Beta |
0.97 |
| Outstanding shares (mil) |
111.38 |
| Enterprise Value (mil) |
25,276.78 |
| Market risk premium |
4.60% |
| Cost of Equity |
12.27% |
| Cost of Debt |
6.55% |
| WACC |
6.82% |