What is the intrinsic value of HASI?

As of 2025-07-01, the Intrinsic Value of Hannon Armstrong Sustainable Infrastructure Capital Inc (HASI) is 52.83 USD. This HASI valuation is based on the model Peter Lynch Fair Value. With the current market price of 26.86 USD, the upside of Hannon Armstrong Sustainable Infrastructure Capital Inc is 96.69%.

Is HASI undervalued or overvalued?

Based on its market price of 26.86 USD and our intrinsic valuation, Hannon Armstrong Sustainable Infrastructure Capital Inc (HASI) is undervalued by 96.69%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(665.66) - (74.31)	(113.07)	-521.0%
DCF (Growth 10y)	(58.89) - (402.26)	(81.49)	-403.4%
DCF (EBITDA 5y)	(19.35) - (17.23)	(1,234.50)	-123450.0%
DCF (EBITDA 10y)	(17.31) - (12.55)	(1,234.50)	-123450.0%
Fair Value	52.83 - 52.83	52.83	96.69%
P/E	19.91 - 38.83	28.56	6.3%
EV/EBITDA	(56.31) - (24.08)	(41.13)	-253.1%
EPV	(33.73) - (31.84)	(32.79)	-222.1%
DDM - Stable	33.24 - 154.89	94.06	250.2%
DDM - Multi	50.55 - 174.34	77.35	188.0%