DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

HA Sustainable Infrastructure Capital, Inc. (HASI)

Financial Services | Asset Management

Today's Price

$38.41

Today's Fair Value

$26.95 -29.84%

Margin of Safety

-42.52%

Projected Value (5Y)

$43.40 +12.99%

Dividends Paid (5Y)

$10.38

Scenario

Valuation Metric

Years To Project

Book Value Growth Rate

Regression: 21.32% | CAGR (5y): 14.9%

Diluted Shares Growth Rate

Regression: 15.58% | CAGR (5y): 13.18%

Dividend Growth Rate

Regression: 13.16% | CAGR (5y): 3.99%

Exit Price Multiple

Capped at 13.67x (Historical 5y: 1.56x)

Discount Rate