US · HASI
HA Sustainable Infrastructure Capital, Inc.
- Sector
- Financial Services · Financial - Diversified
- Headquarters
- Annapolis, MD 21401
- Website
- hannonarmstrong.com
Price · as of 2025-12-31
$42.53
Market cap 4.66B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $40.58 | -4.58% |
| Intrinsic Value(DCF) | $25.98 | -38.91% |
| Graham-Dodd Method(GD) | $2.85 | -93.29% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | $7.69 | ||||
| 2014 | $10.05 | $110.45 | $0.00 | $5.29 | $42.93 |
| 2015 | $10.95 | $25.22 | $0.00 | $0.00 | $9.38 |
| 2016 | $11.64 | $26.86 | $0.00 | $0.00 | $20.00 |
| 2017 | $12.34 | $34.13 | $0.00 | $0.00 | $32.53 |
| 2018 | $18.10 | $31.47 | $0.00 | $0.00 | $26.00 |
| 2019 | $26.85 | $35.22 | $0.00 | $0.75 | $43.82 |
| 2020 | $46.17 | $36.43 | $0.00 | $1.62 | $24.72 |
| 2021 | $37.83 | $55.07 | $0.00 | $5.94 | $80.37 |
| 2022 | $23.14 | $31.78 | $0.00 | $0.00 | $0.00 |
| 2023 | $23.17 | $198.88 | $0.00 | $4.32 | $109.73 |
| 2024 | $28.28 | $59.90 | $0.00 | $3.92 | $75.34 |
| 2025 | $36.63 | $40.58 | $0.00 | $2.85 | $0.00 |
AI valuation
Our deep-learning model estimates HA Sustainable Infrastructure Capital, Inc.'s (HASI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $40.58
- Current price
- $42.53
- AI upside
- -4.58%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$25.98
-38.91% upside
Graham-Dodd
$2.85
-93.29% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| HASI | HA Sustainable Infrastruc… | $42.53 | 4.66B | -5% | -39% | -93% | — | 24.41 | 1.75 | 11.25 | 16.65 | — | 1.75 | 99.61% | 66.22% | 46.08% | 7.51% | 2.59% | 2.42% | 1.97 | 0.91 | 255.93 | 255.93 | 8.70 | -1296.00% | -3658.00% | 275914.00% | 3.71% | 11.15 | 2.37% | 4.66% | 113.70% | 4.66% | 35.58 | 56.39 | 23.56 | 1.15 |
| ASB | Associated Banc-Corp | $26.41 | 4.38B | +11% | +9,936% | -14% | +164% | 9.29 | 0.88 | 1.78 | 4.47 | 3.26 | 1.14 | 58.29% | 23.50% | 19.31% | 9.86% | 17.69% | 1.07% | 0.84 | 0.59 | 0.30 | 0.30 | 6.22 | 28472.00% | 1683.00% | 924.00% | 13.33% | 0.03 | 21.79% | 3.81% | 35.40% | 4.47% | 4.47 | 4.42 | 1.05 | -0.12 |
| CNO | CNO Financial Group, Inc. | $41.81 | 3.99B | +17% | -58% | -8% | -49% | 18.13 | 1.58 | 0.93 | 13.78 | — | 1.58 | 44.79% | 6.54% | 5.11% | 8.93% | 14.01% | 0.60% | 1.54 | 1.27 | — | — | 5.85 | -3717.00% | 94.00% | 765.00% | 16.25% | — | 41.28% | 0.00% | 0.00% | 0.00% | 24.63 | 10.69 | 1.61 | 0.33 |
| FULT | Fulton Financial Corporat… | $20.45 | 3.68B | +85% | -6% | -11% | +35% | 9.78 | 1.10 | 2.02 | 7.45 | 30.10 | 1.33 | 67.42% | 25.68% | 20.71% | 11.71% | 15.02% | 1.22% | 0.37 | 0.84 | 0.05 | 0.05 | 1.94 | 3248.00% | 503.00% | -2400.00% | 7.43% | 0.01 | 10.91% | 3.69% | 36.10% | 5.41% | 8.12 | 13.87 | 2.09 | -0.76 |
| GBDC | Golub Capital BDC, Inc. | $11.99 | 3.16B | +157% | -54% | -89% | +502% | 9.80 | 0.93 | 5.36 | 22.81 | 222.17 | 0.93 | 59.24% | 54.56% | 54.71% | 9.42% | 4.33% | 4.26% | 1.23 | 1.34 | 5.35 | 2.40 | 12.98 | 441.00% | 4472.00% | -13303.00% | -3.08% | -2.97 | -1.31% | 9.97% | 97.80% | 12.08% | 22.81 | -75.43 | 12.45 | 0.67 |
| GNW | Genworth Financial, Inc. | $8.44 | 3.37B | +127% | -59% | +194% | +3% | 9.99 | 0.40 | 0.48 | 5.53 | — | 0.40 | 21.18% | 4.78% | 4.78% | 4.06% | 5.35% | 0.73% | 0.17 | 3.32 | — | — | -0.97 | -2059.00% | 221.00% | 27159.00% | 9.35% | — | 6.22% | 0.66% | 6.60% | 7.72% | 8.52 | 9.09 | 0.41 | 1.24 |
| HTGC | Hercules Capital, Inc. | $14.21 | 2.61B | +149% | -59% | — | +349% | -19.22 | 1.19 | 4.82 | 13.37 | -128.92 | 1.19 | 87.23% | 66.75% | 62.10% | -6.53% | 8.99% | -3.26% | 1.04 | 3.96 | 1.44 | 1.44 | 6.15 | 1491.00% | 2697.00% | 25851.00% | -16.14% | -6.52 | -10.48% | 12.35% | -237.40% | 12.60% | 13.38 | -11.47 | 8.93 | 1.09 |
| INDB | Independent Bank Corp. | $78.07 | 3.87B | -51% | +39% | -50% | +44% | 19.27 | 1.11 | 3.39 | 14.85 | — | 1.69 | 67.93% | 22.87% | 17.57% | 6.25% | 5.58% | 0.93% | 0.23 | 0.85 | 0.02 | 0.02 | 1.95 | -155.00% | 1982.00% | -3403.00% | 3.50% | 0.01 | 3.69% | 2.63% | 50.70% | 2.63% | 17.04 | 32.91 | 3.90 | -0.22 |
| INTR | Inter & Co, Inc. | $8.71 | 3.83B | +70% | +13,446% | -44% | +52% | 13.14 | 1.44 | 1.32 | -2.20 | 7.46 | 1.81 | 47.37% | 12.41% | 9.34% | 11.89% | -18.17% | 1.42% | 1.33 | 0.36 | 0.54 | 0.53 | 3.55 | 17600.00% | 2712.00% | -5530.00% | 25.43% | 0.07 | -60.68% | 0.54% | 7.10% | 0.69% | -2.59 | -0.96 | -0.32 | -0.09 |
| TBBK | The Bancorp, Inc. | $52.49 | 2.42B | -12% | -12% | -24% | -48% | 10.86 | 3.59 | 3.59 | 4.03 | 73.93 | 3.59 | 74.26% | 43.89% | 33.05% | 30.85% | -166.02% | 2.52% | 0.61 | — | 8.66 | 8.66 | 1.37 | 1469.00% | -277.00% | 1583.00% | 10.41% | 1.33 | -187.63% | 0.00% | 0.00% | 15.27% | 4.03 | 4.73 | 1.77 | 0.55 |
About HA Sustainable Infrastructure Capital, Inc.
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.
- CEO
- Jeffrey A. Lipson
- Employees
- 153
- Beta
- 1.46
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($25.98 ÷ $42.53) − 1 = -38.91% (DCF, example).