HASI
Hannon Armstrong Sustainable Infrastructure Capital Inc
Price:  
29.75 
USD
Volume:  
1,182,497.00
United States | Mortgage Real Estate Investment Trusts (REITs)
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HASI WACC - Weighted Average Cost of Capital

The WACC of Hannon Armstrong Sustainable Infrastructure Capital Inc (HASI) is 5.8%.

The Cost of Equity of Hannon Armstrong Sustainable Infrastructure Capital Inc (HASI) is 6.50%.
The Cost of Debt of Hannon Armstrong Sustainable Infrastructure Capital Inc (HASI) is 5.90%.

Range Selected
Cost of equity 5.70% - 7.30% 6.50%
Tax rate 10.70% - 13.10% 11.90%
Cost of debt 4.80% - 7.00% 5.90%
WACC 4.9% - 6.6% 5.8%
WACC

HASI WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.4 0.43
Additional risk adjustments 0.0% 0.5%
Cost of equity 5.70% 7.30%
Tax rate 10.70% 13.10%
Debt/Equity ratio 1.15 1.15
Cost of debt 4.80% 7.00%
After-tax WACC 4.9% 6.6%
Selected WACC 5.8%