Air Lease Corp
NYSE:AL

Watchlist Manager
Air Lease Corp Logo
Air Lease Corp
NYSE:AL
Watchlist
Price: 64.21 USD -0.02% Market Closed
Market Cap: 7.2B USD

Relative Value

The Relative Value of one AL stock under the Base Case scenario is 136.3 USD. Compared to the current market price of 64.21 USD, Air Lease Corp is Undervalued by 53%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

AL Relative Value
Base Case
136.3 USD
Undervaluation 53%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
6
vs Industry
22
Median 3Y
1.9
Median 5Y
2
Industry
0.7
Forward
2.4
vs History
68
vs Industry
33
Median 3Y
8.7
Median 5Y
9.2
Industry
15.5
Forward
7
vs History
9
vs Industry
57
Median 3Y
3.1
Median 5Y
3.2
Industry
8.7
vs History
vs Industry
Median 3Y
-2.1
Median 5Y
-2.1
Industry
14.7
vs History
1
vs Industry
59
Median 3Y
0.7
Median 5Y
0.7
Industry
1.2
vs History
46
vs Industry
8
Median 3Y
9.2
Median 5Y
9.3
Industry
0.9
Forward
8.9
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
4.4
vs History
36
vs Industry
31
Median 3Y
10
Median 5Y
10.1
Industry
9.2
Forward
8.6
vs History
26
vs Industry
19
Median 3Y
18.2
Median 5Y
18.2
Industry
12.2
Forward
18.6
vs History
31
vs Industry
21
Median 3Y
14.8
Median 5Y
15
Industry
9.8
vs History
vs Industry
Median 3Y
-11.1
Median 5Y
-13
Industry
11.4
vs History
11
vs Industry
44
Median 3Y
0.8
Median 5Y
0.8
Industry
0.9

Multiples Across Competitors

AL Competitors Multiples
Air Lease Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Air Lease Corp
NYSE:AL
7.2B USD 2.5 7.4 10.2 18.7
JP
Itochu Corp
TSE:8001
15.6T JPY 1.1 16.5 15.9 26.1
JP
Mitsubishi Corp
TSE:8058
14.2T JPY 0.8 20.6 24.8 53.1
JP
Mitsui & Co Ltd
TSE:8031
13.8T JPY 1 15.1 21.3 36.3
US
United Rentals Inc
NYSE:URI
56.2B USD 3.5 22.2 9.6 17
US
W W Grainger Inc
NYSE:GWW
47.8B USD 2.7 27.7 18.1 19.9
US
WW Grainger Inc
XMUN:GWW
41.6B EUR 2.7 28.1 18.3 20.2
JP
Marubeni Corp
TSE:8002
7.5T JPY 0.9 13.2 15.5 24.3
US
Fastenal Co
NASDAQ:FAST
46.6B USD 5.8 38 25.9 28.7
US
Ferguson Enterprises Inc
NYSE:FERG
43.5B USD 1.4 22.2 15.2 17.4
JP
Sumitomo Corp
TSE:8053
6.8T JPY 0.9 11.2 14.5 22.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Air Lease Corp
NYSE:AL
Average EV/EBITDA: 17.2
10.2
9%
1.1
JP
Itochu Corp
TSE:8001
15.9
5%
3.2
JP
Mitsubishi Corp
TSE:8058
24.8
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
21.3
4%
5.3
US
United Rentals Inc
NYSE:URI
9.6
7%
1.4
US
W W Grainger Inc
NYSE:GWW
18.1
6%
3
US
W
WW Grainger Inc
XMUN:GWW
18.3
6%
3.1
JP
Marubeni Corp
TSE:8002
15.5
0%
N/A
US
Fastenal Co
NASDAQ:FAST
25.9
10%
2.6
US
Ferguson Enterprises Inc
NYSE:FERG
15.2
8%
1.9
JP
Sumitomo Corp
TSE:8053
14.5
8%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Air Lease Corp
NYSE:AL
Average EV/EBIT: 25.9
18.7
-9%
N/A
JP
Itochu Corp
TSE:8001
26.1
N/A N/A
JP
Mitsubishi Corp
TSE:8058
53.1
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
36.3
N/A N/A
US
United Rentals Inc
NYSE:URI
17
6%
2.8
US
W W Grainger Inc
NYSE:GWW
19.9
6%
3.3
US
W
WW Grainger Inc
XMUN:GWW
20.2
6%
3.4
JP
Marubeni Corp
TSE:8002
24.3
N/A N/A
US
Fastenal Co
NASDAQ:FAST
28.7
11%
2.6
US
Ferguson Enterprises Inc
NYSE:FERG
17.4
10%
1.7
JP
Sumitomo Corp
TSE:8053
22.9
N/A N/A