As of 2024-12-11, the Intrinsic Value of Hannon Armstrong Sustainable Infrastructure Capital Inc (HASI) is
12.24 USD. This HASI valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 30.59 USD, the upside of Hannon Armstrong Sustainable Infrastructure Capital Inc is
-60.00%.
The range of the Intrinsic Value is (8.66) - 315.89 USD
12.24 USD
Intrinsic Value
HASI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(18.22) - 192.02 |
(4.72) |
-115.4% |
| DCF (Growth 10y) |
(8.66) - 315.89 |
12.24 |
-60.0% |
| DCF (EBITDA 5y) |
(11.84) - 7.71 |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(1.05) - 30.19 |
14.06 |
-54.0% |
| Fair Value |
72.13 - 72.13 |
72.13 |
135.80% |
| P/E |
16.35 - 32.09 |
24.03 |
-21.5% |
| EV/EBITDA |
(47.35) - 5.63 |
(28.52) |
-193.2% |
| EPV |
(30.27) - (28.83) |
(29.55) |
-196.6% |
| DDM - Stable |
47.02 - 250.59 |
148.80 |
386.4% |
| DDM - Multi |
46.56 - 184.67 |
73.43 |
140.0% |
HASI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
3,633.79 |
| Beta |
0.85 |
| Outstanding shares (mil) |
118.79 |
| Enterprise Value (mil) |
7,720.32 |
| Market risk premium |
4.60% |
| Cost of Equity |
6.50% |
| Cost of Debt |
5.88% |
| WACC |
5.79% |