Hannon Armstrong Sustainable Infrastructure Capital Inc
NYSE:HASI

Watchlist Manager
Hannon Armstrong Sustainable Infrastructure Capital Inc Logo
Hannon Armstrong Sustainable Infrastructure Capital Inc
NYSE:HASI
Watchlist
Price: 27.41 USD -1.9%
Market Cap: 3.3B USD
Have any thoughts about
Hannon Armstrong Sustainable Infrastructure Capital Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one HASI stock under the Base Case scenario is 46.14 USD. Compared to the current market price of 27.41 USD, Hannon Armstrong Sustainable Infrastructure Capital Inc is Undervalued by 41%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

HASI Relative Value
Base Case
46.14 USD
Undervaluation 41%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

6.8
P/S
P/S
Price to Sales
6.8
vs History
95
vs Industry
15
Median 3Y
10.1
Median 5Y
11.9
Industry
3.6
Forward
8.6
More Details
9.5
P/E
P/E
Price to Earnings
9.5
vs History
93
vs Industry
33
Median 3Y
31.1
Median 5Y
33.1
Industry
16.7
Forward
11.1
More Details
127.5
P/OCF
P/OCF
Price to OCF
127.5
vs History
14
vs Industry
5
Median 3Y
49.8
Median 5Y
58.9
Industry
10.9
More Details
8.2
P/FCFE
P/FCFE
Price to FCFE
8.2
vs History
19
vs Industry
45
Median 3Y
6.3
Median 5Y
5.6
Industry
13.3
More Details
1.4
P/B
P/B
Price to Book Value
1.4
vs History
74
vs Industry
19
Median 3Y
1.6
Median 5Y
1.9
Industry
0.8
More Details
15.6
EV/S
EV/S
Enterprise Value to Sales
15.6
vs History
96
vs Industry
7
Median 3Y
22.2
Median 5Y
23
Industry
6.6
Forward
19.6
More Details
40.4
EV/GP
EV/GP
Enterprise Value to Gross Profit
40.4
vs History
74
vs Industry
6
Median 3Y
46.2
Median 5Y
45.6
Industry
11.9
More Details
156
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
156
vs History
58
vs Industry
2
Median 3Y
193.5
Median 5Y
172.7
Industry
15.8
Forward
26.3
More Details
158.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
158.2
vs History
65
vs Industry
2
Median 3Y
222.8
Median 5Y
192
Industry
19
Forward
45
More Details
288.3
EV/OCF
EV/OCF
Enterprise Value to OCF
288.3
vs History
12
vs Industry
4
Median 3Y
102
Median 5Y
96.9
Industry
18.5
More Details
288.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
288.3
vs History
7
vs Industry
6
Median 3Y
90.1
Median 5Y
86.9
Industry
20.1
More Details
1.1
EV/IC
EV/IC
Enterprise Value to IC
1.1
vs History
74
vs Industry
17
Median 3Y
1.2
Median 5Y
1.4
Industry
0.7
More Details

Multiples Across Competitors

HASI Competitors Multiples
Hannon Armstrong Sustainable Infrastructure Capital Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Hannon Armstrong Sustainable Infrastructure Capital Inc
NYSE:HASI
3.2B USD 6.8 9.5 156 158.2
US
New Residential Investment Corp
LSE:0K76
451.6B USD 122.2 932.4 4 297.5 4 297.5
US
Annaly Capital Management Inc
NYSE:NLY
10.5B USD 2.2 -285.8 519.5 617.4
US
AGNC Investment Corp
NASDAQ:AGNC
7.9B USD 1.9 7.8 75 75
US
Starwood Property Trust Inc
NYSE:STWD
6.5B USD 3.1 17.4 191.3 307
US
Rithm Capital Corp
NYSE:RITM
5.7B USD 1.5 11.7 301.5 301.4
US
Blackstone Mortgage Trust Inc
NYSE:BXMT
3.1B USD 1.6 -12.8 -82.9 -82.5
US
Arbor Realty Trust Inc
NYSE:ABR
2.6B USD 1.7 10.2 36.6 37.7
US
Ladder Capital Corp
NYSE:LADR
1.4B USD 2.8 15 26.6 35.7
US
Apollo Commercial Real Estate Finance Inc
NYSE:ARI
1.2B USD 1.5 -9.6 40.4 43
US
Ready Capital Corp
NYSE:RC
1.2B USD 1.4 -9.5 -68.4 -68.4

See Also

Summary
HASI intrinsic value, competitors valuation, and company profile.
DCF Valuation
HASI stock valuation using Discount Cash Flow valuation method.
Relative Valuation
HASI stock valuation using valuation multiples.
Wall Street Estimates
HASI price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
HASI stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,500+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.