AlphaMadera's AlphaVal page computes HA Sustainable Infrastructure Capital, Inc.'s fair value using a multi-method blend (DCF, comparable-multiples, and Graham-style intrinsic value), then compares it to the current market price to flag HASI as undervalued, fairly valued, or overvalued.

What is HA Sustainable Infrastructure Capital, Inc.'s fair value?

Fair value for HASI is a model output combining discounted cash flow projections, peer-group multiples, and a Graham number floor. The live AlphaVal page shows the blended fair value alongside each method's individual estimate.

How does AlphaMadera value HASI?

AlphaVal uses three primary techniques: a five-year discounted-cash-flow projection with terminal multiple, peer-group multiple analysis (P/E, EV/EBITDA, P/S), and Graham's defensive-investor intrinsic-value formula. Inputs come from HASI's most recent reported fundamentals.

HASI - HA Sustainable Infrastructure Capital, Inc.

Price: -- -- | CONSENSUS: Buy DETAILS | PRICE TARGET: $46.00 DETAILS

AlphaVal

Deterministic, archetype-aware fair value

Banks, Insurers & Asset Managers 90% confidence

Primary model: P/Tangible Book × ROE Quality

Valuation Signal Overvalued Strong

Trading 74.9% above fair value

Current Price $40.61

Bear Case $16.24 60.0% downside ($16.24 - $40.61) / $40.61 = -60.0% ROTCE 5.4% → 0.30x TBV

Fair Value $23.21 42.8% downside ($23.21 - $40.61) / $40.61 = -42.8% ROTCE 7.2% → 0.38x TBV

Bull Case $30.19 25.7% downside ($30.19 - $40.61) / $40.61 = -25.7% ROTCE 8.2% → 0.51x TBV

Adjust Assumptions

Return on Tangible Equity

7.2%

Cost of Equity

12.3%

Key Value Driver

ROTCE (7.2%) vs. cost of equity (12.3%)

Implied Market Multiple 2.02x

Plain-Language Summary

Our base-case estimate uses P/Tangible Book × ROE Quality. We then blend that result with the average analyst price target of $46.00 from 18 analysts, using a 25% weight on analyst consensus. That produces an estimated intrinsic value of $23.21 per share.

Warnings

⚠ Traditional cash flow models don't work well for banks — lending activity distorts how much cash the business actually generates.

⚠ Common valuation shortcuts don't apply here — for banks, interest payments are a core business cost, not overhead.

⚠ Return on equity (7.2%) is below the minimum investors require (12.3%). This means the bank is worth less than the net assets on its books.

ℹ Wall Street's average price target is $46.00 (from 18 analysts). Our estimate is 66% below the consensus -- consider that gap carefully.

Key Risks

Book value quality matters as much as level — check loan loss reserves
Interest rate sensitivity creates non-linear earnings surprises
Insurance reserving is actuarial, not financial — errors emerge slowly