HA Sustainable Infrastructure Capital, Inc. (HASI)
Investors, NEC · Financial Services · $5.0B
Intrinsic Value (Consensus)
$19.49
Current Price
$39.00
Margin of Safety
-50%
50% Above Intrinsic Value
Value: $19
Price: $39
Valuation Model Estimates
Current Price: $39.00
DCF (Discounted Cash Flow)
$16.59
Graham Number
Not applicable
—
Earnings Power Value
$13.69
Relative Value (P/E)
$28.20
Dividend Discount Model
$5.12
Consensus Value
$19.49
Model Assumptions
Discount Rate
10.3%
Growth Rate
2.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
D
41
Profitability
10/25
Strength
17/25
Valuation
7/25
Growth
7/25
Key Financials
- EPS (TTM)
- $1.41
- EPS (Forward)
- $1.44
- Book Value
- —
- P/E Ratio
- 20.0
- Forward P/E
- 19.6
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- 4.4%
- Earnings Growth
- 2.0%
- Dividend Yield
- 1.5%
- Beta
- 1.00
Similar Stocks (Financial Services)
AACBRArtius II Acquisitio...
$3.57+300%
ACGLNArch Capital Group L...
$225.25+300%
ACGLOArch Capital Group L...
$225.25+300%
AFGBAmerican Financial G...
$182.24+300%
AFGCAmerican Financial G...
$182.24+300%
Data last updated: 2026-06-16
Source: Yahoo Finance