HASI
Hannon Armstrong Sustainable Infrastructure Capital Inc
Price:  
32.13 
USD
Volume:  
1,499,527.00
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 9.1%.

The Cost of Equity of Hannon Armstrong Sustainable Infrastructure Capital Inc (HASI) is 7.20%.
The Cost of Debt of Hannon Armstrong Sustainable Infrastructure Capital Inc (HASI) is 12.35%.

Range Selected
Cost of equity 6.10% - 8.30% 7.20%
Tax rate 10.70% - 13.10% 11.90%
Cost of debt 4.80% - 19.90% 12.35%
WACC 5.1% - 13.1% 9.1%
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 0.48 0.61
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.10% 8.30%
Tax rate 10.70% 13.10%
Debt/Equity ratio 1.15 1.15
Cost of debt 4.80% 19.90%
After-tax WACC 5.1% 13.1%
Selected WACC 9.1%