HASI - NYSE

HA Sustainable Infrastructure Capital, Inc.

HA Sustainable Infrastructure Capital, Inc.

HASIยทNYSE

$40.13

-0.17%
Financial ServicesFinancial - Diversified

HA Sustainable Infrastructure Capital, Inc. engages in investing in climate solutions and the provision of capital to assets developed by companies in energy efficiency, renewable energy, and other sustainable infrastructure markets. It focuses on Behind the Meter, Grid-Connected, Fuels, Transport, and Nature climate solutions. The company was founded on November 7, 2012 and is headquartered in Annapolis, MD.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$5.13B
EPS1.4900
P/E Ratio26.93
Earnings Date08/06/2026
HA Sustainable Infrastructure Capital, Inc.

HA Sustainable Infrastructure Capital, Inc. Fair Value Envelope

HASI ยท NYSE

Our analysis suggests that HASI has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $40.13, this represents a potential HIDDEN relative to our calculated worth for HA Sustainable Infrastructure Capital, Inc..

HIDDEN
Intrinsic Value
Current Price: $40.13

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$2,061.5B
+ Cash & Equivalents$145.2M
Firm Value$2,061.6B
- Debt$5.1B
Equity Value$2,056.6B
/ Shares Outstanding126,079,192B
DCF Value$16.3K
UNDERVALUED BY 40547%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$453.5M
$906.9M
$1.8B
$3.6B
$7.3B
$14.5B
$29.0B
$58.0B
$116.1B
$232.2B
Maintenance CapEx
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
-$0
Owner Earnings
$453.5M
$906.9M
$1.8B
$3.6B
$7.3B
$14.5B
$29.0B
$58.0B
$116.1B
$232.2B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$419.9M
$777.5M
$1.4B
$2.7B
$4.9B
$9.1B
$16.9B
$31.4B
$58.1B
$107.5B
Terminal Value represents 88.7% of Enterprise Value

Related Guides

Blog Categories

Continue your HASI research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.