Hannon Armstrong Sustainable Infrastructure Capital, Inc.
S&P 600
$37.37
-0.64%
Delayed · cached 15 min
Fair value analysis
HASI
Hannon Armstrong Sustainable Infrastructure Capital, Inc.
$37.37
Close used for this calculation
$33.73Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
62/100
Quality radar
Consensus fair value
$33.73
Near FV▼ -9.7% against the close used
Model range $16.07 – $90.81
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$16.07Fair value$33.73Bull$90.81
FairClose
52-week traded range
52W low $27.7152W high $43.31
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Hannon Armstrong Sustainable Infrastructure Capital, Inc. closed at $37.37, 10.8% above the consensus fair value of $33.73 drawn from 7 valuation models.
Financial DNA score 62/100 — Good. P/E of 26.5x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$27.99
-25.1%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
P/E Fair Value
$28.20
-24.5%
EPS × 20x (sector P/E)
EPS=1.41, Sector P/E=20x
Peter Lynch (PEG)
$16.07
-57.0%
EPS × Growth% (PEG = 1 is fair)
EPS=1.41, g=11.4%
EV/EBITDA
$32.90
-12.0%
(EBITDA × 15.7x − Net Debt) ÷ Shares
EBITDA=274.26M
Dividend Discount (DDM)
$90.81
+143.0%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.68, r=10%, g=8%
Reverse DCF
$37.37
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 10.9% | Historical: 11.4%
Margin of Safety
$21.07
-43.6%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=28.1, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.