Air Lease Corporation

41.61 USD -0.34 USD ( -0.81% )

Air Lease Corporation (NYSE:AL)

Add AL to Watchlist

Valuation Summary

AL Intrinsic Value
Intrinsic value based on company cash flows

The intrinsic value of one AL stock under the base scenario is 62.54 USD. Compared to the current market price of 41.61 USD, the company's shares are unvervalued by 50%.

Intrinsic Value Calculation

Value Per Share
AL Intrinsic Value Calculation

Going from the DCF Value to the intrinsic value of one AL share.

Capital Structure
Equity Waterfall Chart

DCF Value Calculation
Discounted Cash Flow Model

Calculating DCF Value by forecasting future free cash flow and discounting it at the selected Discount Rate.


Advanced Valuation Analysis

DCF Model Inputs Chart

DCF Value Decomposition
Present Values of Cash Flows

See how each cash flow contributes to DCF Value. Find out what part of the total value is the Terminal Value.

Sensitivity Analysis
Intrinsic Value Sensitivity Analysis

Analyze the possible values of the intrinsic value of the stock under various combinations of variables, such as Revenue Growth, Operating Margin, and Discount Rate.