First Time Loading...

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: 25.05 USD -3.43%
Updated: Apr 25, 2024
Section:
 

Relative Value

The Relative Value of one HASI stock under the Base Case scenario is 57.12 USD. Compared to the current market price of 25.05 USD, Hannon Armstrong Sustainable Infrastructure Capital Inc is Undervalued by 56%.

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
57.12 USD
Undervaluation 56%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

8.8
P/S
P/S
Price to Sales
8.8
vs History
88
vs Industry
20
Median 3Y
13.6
Median 5Y
11.9
Industry
3.6
Forward
8.2
More Details
19
P/E
P/E
Price to Earnings
19
vs History
92
vs Industry
26
Median 3Y
37
Median 5Y
33.4
Industry
15.7
Forward
10.1
More Details
28.2
P/OCF
P/OCF
Price to OCF
28.2
vs History
65
vs Industry
10
Median 3Y
49.8
Median 5Y
46
Industry
9.9
More Details
1.9
P/FCFE
P/FCFE
Price to FCFE
1.9
vs History
79
vs Industry
50
Median 3Y
5.9
Median 5Y
5.2
Industry
11.9
More Details
1.3
P/B
P/B
Price to Book Value
1.3
vs History
84
vs Industry
23
Median 3Y
2
Median 5Y
1.9
Industry
0.8
More Details
21.9
EV/S
EV/S
Enterprise Value to Sales
21.9
vs History
58
vs Industry
6
Median 3Y
24.9
Median 5Y
23
Industry
6.6
Forward
20.5
More Details
47
EV/GP
EV/GP
Enterprise Value to Gross Profit
47
vs History
41
vs Industry
6
Median 3Y
48.9
Median 5Y
46.2
Industry
11.5
More Details
157.1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
157.1
vs History
57
vs Industry
2
Median 3Y
205.9
Median 5Y
172.7
Industry
15.4
Forward
21.7
More Details
168.9
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
168.9
vs History
60
vs Industry
2
Median 3Y
239.7
Median 5Y
192
Industry
18.4
Forward
29.3
More Details
70.2
EV/OCF
EV/OCF
Enterprise Value to OCF
70.2
vs History
60
vs Industry
6
Median 3Y
90.1
Median 5Y
83.1
Industry
16.9
More Details
70.2
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
70.2
vs History
57
vs Industry
8
Median 3Y
73.1
Median 5Y
73.1
Industry
18.6
More Details
1.1
EV/IC
EV/IC
Enterprise Value to IC
1.1
vs History
88
vs Industry
19
Median 3Y
1.4
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
2.8B USD 8.8 19 157.1 168.9
US
Annaly Capital Management Inc
NYSE:NLY
9.4B USD 3.9 -5.3 -54.3 -53.5
US
AGNC Investment Corp
NASDAQ:AGNC
6.4B USD 2.5 200.5 363.9 363.9
US
Starwood Property Trust Inc
NYSE:STWD
6B USD 2.6 18.2 85.8 104.9
US
Rithm Capital Corp
NYSE:RITM
5.4B USD 1.5 10.1 39.3 39.3
US
New Residential Investment Corp
NYSE:NRZ
3.5B USD 0.5 4 7.1 7.1
US
Blackstone Mortgage Trust Inc
NYSE:BXMT
3.1B USD 1.5 12.6 44.1 44.1
US
Arbor Realty Trust Inc
NYSE:ABR
2.6B USD 1.6 7.9 33.1 33.9
US
Apollo Commercial Real Estate Finance Inc
NYSE:ARI
1.5B USD 1.9 36.6 40.4 42.1
US
Ready Capital Corp
NYSE:RC
1.5B USD 1.4 4.7 102.8 102.8
US
Ladder Capital Corp
NYSE:LADR
1.4B USD 2.6 13.7 33.5 44.1

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
ALPHA SPREAD
Join more than 131,300+ 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 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.