Sumisho Air Lease Corp (AL)

Services-Equipment Rental & Leasing, NEC

Latest Price

$65.00

TTM P/E

9.22

Normalized P/E

15.70

TTM Div Yield

1.35%

Fwd Div Yield

Book Value

76.37

P/B Ratio

0.85

Valuation metrics

EPS: $9.29

Book value / share: $75.43

Formula: √(22.5 × EPS × BVPS)

Graham Number

$125.56

+93% upside

Base FCF: $1.3B (median of recent 5yr)

Growth: 9%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$88.65

+36% upside

EPS: $9.29

Target P/E: 16×

Formula: EPS × P/E

P/E Fair Value

$148.64

+129% upside

0.1% held by institutions

Institution	Shares	Value	Ownership %	Change	Filing Date
Louisiana State Employees Retirement System	46.7K	$3.0M	0.04%	--	2026-06-30
Atlas Capital Advisors Inc.	8.0K	--	0.01%	--	2026-06-30
Wellington Grp LLC	1.1K	--	0.00%	--	2026-06-30
IFP Advisors, Inc	332	--	0.00%	--	2026-06-30
CBIZ Investment Advisory Services, LLC	83	--	0.00%	--	2026-06-30
MV Capital Management, Inc.	16	--	0.00%	--	2026-06-30