HASI
Hannon Armstrong Sustainable Infrastructure Capital Inc
Price:  
32.07 
USD
Volume:  
1,677,264.00
United States | Mortgage Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HASI Intrinsic Value

%
Upside

As of 2024-05-30, the Intrinsic Value of Hannon Armstrong Sustainable Infrastructure Capital Inc (HASI) is 54.32 USD. This HASI valuation is based on the model Peter Lynch Fair Value. With the current market price of 32.07 USD, the upside of Hannon Armstrong Sustainable Infrastructure Capital Inc is %.

32.07 USD
Stock Price
54.32 USD
Intrinsic Value
Intrinsic Value Details

HASI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (30.91) - 192.52 (25.45) -179.4%
DCF (Growth 10y) (27.90) - 333.02 (19.09) -159.5%
DCF (EBITDA 5y) (17.10) - 3.37 (1,234.50) -123450.0%
DCF (EBITDA 10y) (13.49) - 27.43 (1,234.50) -123450.0%
Fair Value 54.32 - 54.32 54.32 69.37%
P/E 15.04 - 30.51 24.74 -22.9%
EV/EBITDA (23.07) - (16.11) (19.89) -162.0%
EPV (34.54) - (31.12) (32.83) -202.4%
DDM - Stable 29.32 - 162.73 96.02 199.4%
DDM - Multi 39.53 - 161.27 62.47 94.8%

HASI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,656.94
Beta 3.08
Outstanding shares (mil) 114.03
Enterprise Value (mil) 7,846.30
Market risk premium 4.60%
Cost of Equity 7.12%
Cost of Debt 12.32%
WACC 9.04%