AlphaMadera's AlphaVal page computes Air Lease Corporation's fair value using a multi-method blend (DCF, comparable-multiples, and Graham-style intrinsic value), then compares it to the current market price to flag AL as undervalued, fairly valued, or overvalued.

What is Air Lease Corporation's fair value?

Fair value for AL is a model output combining discounted cash flow projections, peer-group multiples, and a Graham number floor. The live AlphaVal page shows the blended fair value alongside each method's individual estimate.

How does AlphaMadera value AL?

AlphaVal uses three primary techniques: a five-year discounted-cash-flow projection with terminal multiple, peer-group multiple analysis (P/E, EV/EBITDA, P/S), and Graham's defensive-investor intrinsic-value formula. Inputs come from AL's most recent reported fundamentals.

AL - Air Lease Corporation

Price: -- -- | CONSENSUS: Buy DETAILS | PRICE TARGET: $65.00 DETAILS

AlphaVal

Deterministic, archetype-aware fair value

Stable Earnings Power 40% confidence

Primary model: P/Adj-EPS × Normalized Multiple

Valuation Signal Undervalued Strong

Trading 49.3% below fair value

Current Price $65.00

Bear Case $102.65 57.9% upside ($102.65 - $65.00) / $65.00 = 57.9% $9.29 × 13x P/E

Fair Value $128.32 97.4% upside ($128.32 - $65.00) / $65.00 = 97.4% $9.29 × 16x P/E

Bull Case $153.99 136.9% upside ($153.99 - $65.00) / $65.00 = 136.9% $9.29 × 19x P/E

Adjust Assumptions

P/E Multiple

16.1x

Adjusted EPS

9.29$

Key Value Driver

Normalized P/E multiple (16x base case)

Implied Market Multiple 7.0x

Plain-Language Summary

Our base-case estimate uses a valuation based on adjusted earnings per share and a normalized price-to-earnings multiple. We then blend that result with the average analyst price target of $65.00 from 20 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $128.32 per share.

Warnings

ℹ Dividend-based valuation: $30.64 (below our primary estimate by 79%). Large gaps may signal the dividend doesn't reflect full earning power.

ℹ Wall Street's average price target is $65.00 (from 20 analysts). Our estimate is 130% above the consensus -- consider that gap carefully.

Key Risks

Growth DCF inappropriate — terminal value assumptions dominate
EV/EBITDA misleading for regulated businesses where capex is mandated
Regulatory risk is a fat tail not visible in normal multiples