What is the intrinsic value of HASI?

As of 2025-05-21, the Intrinsic Value of Hannon Armstrong Sustainable Infrastructure Capital Inc (HASI) is 66.79 USD. This HASI valuation is based on the model Peter Lynch Fair Value. With the current market price of 27.98 USD, the upside of Hannon Armstrong Sustainable Infrastructure Capital Inc is 138.70%.

Is HASI undervalued or overvalued?

Based on its market price of 27.98 USD and our intrinsic valuation, Hannon Armstrong Sustainable Infrastructure Capital Inc (HASI) is undervalued by 138.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(695.95) - (72.85)	(114.91)	-510.7%
DCF (Growth 10y)	(69.48) - (613.31)	(106.29)	-479.9%
DCF (EBITDA 5y)	(12.90) - (10.29)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(10.59) - (4.85)	(1,234.50)	-123450.0%
Fair Value	66.79 - 66.79	66.79	138.70%
P/E	22.44 - 46.96	33.51	19.8%
EV/EBITDA	(49.04) - (19.06)	(35.06)	-225.3%
EPV	(30.61) - (28.83)	(29.72)	-206.2%
DDM - Stable	44.79 - 194.95	119.87	328.4%
DDM - Multi	59.47 - 193.50	90.07	221.9%