The Discounted Cash Flow (DCF) valuation of Hannon Armstrong Sustainable Infrastructure Capital Inc (HASI) is (113.07) USD. With the latest stock price at 25.96 USD, the upside of Hannon Armstrong Sustainable Infrastructure Capital Inc based on DCF is -535.5%.
Based on the latest price of 25.96 USD and our DCF valuation, Hannon Armstrong Sustainable Infrastructure Capital Inc (HASI) is a sell. selling HASI stocks now will result in a potential gain of 535.5%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 6.6% | 5.6% |
| Long-term Growth Rate | 3.0% - 4.4% | 3.7% |
| Fair Price | (665.90) - (74.30) | (113.07) |
| Upside | -2665.1% - -386.2% | -535.5% |