Air Lease Corporation (AL) DCF Valuation

Air Lease Corporation (AL) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Air Lease Corporation (AL) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Explore the financial future of Air Lease Corporation (AL) with our user-friendly DCF Calculator! Enter your projections for growth, margins, and expenses to determine the intrinsic value of Air Lease Corporation (AL) and refine your investment approach.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 2,016.9 2,015.4 2,088.4 2,317.3 2,685.0 2,888.9 3,108.2 3,344.3 3,598.2 3,871.5
Revenue Growth, % 0 -0.07263608 3.62 10.96 15.87 7.59 7.59 7.59 7.59 7.59
EBITDA 1,475.2 1,470.4 1,474.2 1,373.4 1,876.5 1,998.2 2,149.9 2,313.2 2,488.8 2,677.8
EBITDA, % 73.14 72.96 70.59 59.27 69.89 69.17 69.17 69.17 69.17 69.17
Depreciation 702.8 780.7 882.6 966.0 1,068.8 1,140.1 1,226.7 1,319.9 1,420.1 1,527.9
Depreciation, % 34.85 38.74 42.26 41.68 39.81 39.47 39.47 39.47 39.47 39.47
EBIT 772.4 689.7 591.6 407.4 807.7 858.0 923.2 993.3 1,068.7 1,149.9
EBIT, % 38.3 34.22 28.33 17.58 30.08 29.7 29.7 29.7 29.7 29.7
Total Cash 317.5 1,734.2 1,086.5 766.4 460.9 1,178.9 1,268.5 1,364.8 1,468.4 1,579.9
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 .0 .0
Account Receivables, % 0 0 0 0 0
Inventories .0 .0 .0 -24.6 .0 -6.1 -6.6 -7.1 -7.6 -8.2
Inventories, % 0 0 0 -1.06 0 -0.21232 -0.21232 -0.21232 -0.21232 -0.21232
Accounts Payable 516.5 492.5 611.8 696.9 1,164.1 882.7 949.7 1,021.8 1,099.4 1,182.9
Accounts Payable, % 25.61 24.44 29.29 30.07 43.36 30.55 30.55 30.55 30.55 30.55
Capital Expenditure -4,839.3 -2,678.2 -3,232.7 -3,639.6 -4,527.9 -2,888.9 -3,108.2 -3,344.3 -3,598.2 -3,871.5
Capital Expenditure, % -239.94 -132.89 -154.79 -157.06 -168.64 -100 -100 -100 -100 -100
Tax Rate, % 18.45 18.45 18.45 18.45 18.45 18.45 18.45 18.45 18.45 18.45
EBITAT 616.4 550.6 477.5 284.9 658.7 672.4 723.5 778.4 837.5 901.1
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -3,003.6 -1,370.9 -1,753.3 -2,279.1 -2,357.8 -1,351.7 -1,090.6 -1,173.4 -1,262.5 -1,358.4
WACC, % 5.42 5.42 5.45 5.08 5.48 5.37 5.37 5.37 5.37 5.37
PV UFCF
SUM PV UFCF -5,337.8
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -1,386
Terminal Value -41,102
Present Terminal Value -31,642
Enterprise Value -36,980
Net Debt 18,722
Equity Value -55,702
Diluted Shares Outstanding, MM 111
Equity Value Per Share -499.84

What You Will Get

  • Pre-Filled Financial Model: Air Lease Corporation’s (AL) actual data enables precise DCF valuation.
  • Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers to fit your analysis.
  • Instant Calculations: Automatic updates provide immediate results as you modify inputs.
  • Investor-Ready Template: A polished Excel file crafted for professional-grade valuation presentations.
  • Customizable and Reusable: Designed for flexibility, allowing for repeated use in detailed forecasting scenarios.

Key Features

  • Customizable Financial Inputs: Adjust key metrics such as lease rates, aircraft acquisition costs, and operating expenses.
  • Instant DCF Valuation: Quickly determines intrinsic value, NPV, and other financial metrics with ease.
  • High-Precision Accuracy: Leverages Air Lease Corporation's (AL) actual financial data for dependable valuation results.
  • Effortless Scenario Analysis: Explore various assumptions and analyze different outcomes without hassle.
  • Efficiency Boost: Streamline your analysis process without the need for complex valuation frameworks.

How It Works

  • 1. Access the Template: Download and open the Excel file containing Air Lease Corporation’s (AL) preloaded data.
  • 2. Modify Assumptions: Adjust key inputs such as growth rates, WACC, and capital expenditures.
  • 3. View Results Instantly: The DCF model automatically calculates intrinsic value and NPV.
  • 4. Explore Scenarios: Analyze various forecasts to evaluate different valuation outcomes.
  • 5. Present with Assurance: Showcase professional valuation insights to enhance your decision-making.

Why Choose This Calculator?

  • User-Friendly Interface: Perfect for both novices and seasoned professionals.
  • Customizable Inputs: Adjust parameters to suit your analytical needs.
  • Real-Time Feedback: Observe immediate updates to Air Lease Corporation’s (AL) valuation as you change inputs.
  • Preloaded Data: Comes equipped with Air Lease Corporation’s (AL) latest financial information for swift evaluations.
  • Preferred by Experts: A go-to tool for investors and analysts seeking to make strategic choices.

Who Should Use This Product?

  • Investors: Evaluate Air Lease Corporation’s (AL) valuation before making investment decisions.
  • CFOs and Financial Analysts: Optimize valuation methodologies and assess financial forecasts for Air Lease Corporation (AL).
  • Startup Founders: Understand the valuation strategies of established companies like Air Lease Corporation (AL).
  • Consultants: Provide clients with comprehensive valuation analyses related to Air Lease Corporation (AL).
  • Students and Educators: Utilize the financial data of Air Lease Corporation (AL) to teach and practice valuation principles.

What the Template Contains

  • Pre-Filled DCF Model: Air Lease Corporation’s (AL) financial data preloaded for immediate use.
  • WACC Calculator: Detailed calculations for Weighted Average Cost of Capital.
  • Financial Ratios: Evaluate Air Lease Corporation’s (AL) profitability, leverage, and efficiency.
  • Editable Inputs: Change assumptions such as growth, margins, and CAPEX to fit your scenarios.
  • Financial Statements: Annual and quarterly reports to support detailed analysis.
  • Interactive Dashboard: Easily visualize key valuation metrics and results.

No products were found matching.