HA Sustainable Infrastructure Capital, Inc.
Bear Case (25th pct.)
-114.6% vs price
Base Case (Median)
-73.6% vs price
Bull Case (75th pct.)
-61.2% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-43.79 | -203.9% | High (40%) |
| PE Comparable | $6.41 | -84.8% | Medium (25%) |
| Growth Trajectory DCF | $17.95 | -57.4% | Medium (20%) |
| Graham Number | $15.80 | -62.5% | High (80%) |
Based on 4 out of 8 methods, HASI appears overvalued at the current price of $42.13. The base case fair value of $11.11 implies 73.6% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.