What is the intrinsic value of HASI?

As of 2025-10-14, the Intrinsic Value of Hannon Armstrong Sustainable Infrastructure Capital Inc (HASI) is 41.47 USD. This HASI valuation is based on the model Peter Lynch Fair Value. With the current market price of 29.74 USD, the upside of Hannon Armstrong Sustainable Infrastructure Capital Inc is 39.43%.

Is HASI undervalued or overvalued?

Based on its market price of 29.74 USD and our intrinsic valuation, Hannon Armstrong Sustainable Infrastructure Capital Inc (HASI) is undervalued by 39.43%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(647.48) - (75.74)	(112.84)	-479.4%
DCF (Growth 10y)	(66.90) - (475.65)	(93.54)	-414.5%
DCF (EBITDA 5y)	(27.78) - (19.37)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(28.01) - (13.58)	(1,234.50)	-123450.0%
Fair Value	41.47 - 41.47	41.47	39.43%
P/E	12.41 - 38.26	23.90	-19.7%
EV/EBITDA	(40.26) - (22.47)	(33.61)	-213.0%
EPV	(32.88) - (31.03)	(31.96)	-207.5%
DDM - Stable	25.98 - 126.32	76.15	156.1%
DDM - Multi	50.16 - 177.55	76.85	158.4%