HA Sustainable Infrastructure Capital Inc Dossier - Source-backed chat

HA Sustainable Infrastructure Capital Inc

HASINYSE

SectorFinancials

IndustryAsset Management

Beta (adjusted)1.29

Intrinsic Value $20.49median of 6 methods · middle span $13-$26based on filings through 30 Jun 2026

Market Price $36.03Price as of 1 Oct 2026

OvervaluedIntrinsic value is 43% below the market price

−50% · IV below pricenear fair value ±15%IV above price · +50%

Data confidence Sign in to view data confidence

Market Cap $4.6B

Enterprise Value $9.5B

Shares Outstanding 143.4M diluted

Moat Rating None

Next Earnings Date5 Nov 2026

Last ex-dividend2 Oct 2026

All prices and values are periodic snapshots, not live quotes. Source dates are shown for reference.

Thesis

Street consensus, scenarios, merits, risks, and invalidation triggers

AI-assisted

Thesis Summary

HA Sustainable Infrastructure Capital (HASI) is a premier specialty finance firm uniquely positioned to capitalize on the multi-decade energy transition. By providing structured debt and equity solutions to Behind-the-Meter, Grid-Connected, and Fuels, Transport & Nature projects, HASI generates highly predictable, contract-backed cash flows. Despite near-term headwinds from elevated interest rates and volatile GAAP earnings driven by equity-method accounting, HASI's disciplined origination yields (consistently exceeding 10.5%) and strategic co-investment partnerships (such as its $5B CCH1 joint venture with KKR) support robust recurring net investment income. Reaffirmed long-term guidance of $3.50-$3.60 Adjusted EPS and >17% Adjusted ROE by 2028 underscores a highly visible growth trajectory.

This section is the 12-month view: analyst targets and the probability-weighted scenarios built from them. The intrinsic value at the top of this page answers a different question: what the business is worth today.

Street view · analyst 12-month targets15 analysts · as of 18 Aug 2026

Low · most bearish analyst$41.00

Mean target$49.60

High · most bullish analyst$57.00

Street targets sit above today's price; our intrinsic value sits below it. Different horizons, different questions.

Our research · scenarios, merits, risks, and invalidation triggersResearch as of 18 Sep 2026

Scenarios · 12-month scenario targetsAnchored at research date

Bear CaseDownside scenario

$36.0015%

Persistent high interest rates push HASI's weighted average borrowing costs above 6.5%, compressing margins if origination yields soften. Regulatory or policy shifts slow down clean energy project deployments, causing pipeline conversion delays. Increased leverage and weak GAAP profitability weigh on investor sentiment, keeping the stock range-bound.

Base CaseCentral scenario

$49.6055%

Matches the consensus mean

HASI continues to execute on its programmatic client model, maintaining a steady 8-10% Adjusted EPS growth rate. Elevated funding costs are successfully offset by disciplined asset pricing, keeping portfolio yields around 9.2%. The dividend remains well-supported by growing recurring net investment income, and the stock trades up toward historical multiples as execution risks dissipate.

Bull CaseUpside scenario

$57.0030%

Rapid deployment of the $6.5B+ pipeline into high-yielding assets (>10.5%) combined with potential Federal Reserve rate cuts acts as a powerful catalyst. Lower benchmark rates expand net investment margins, while the off-balance sheet CCH1 joint venture with KKR and Sunrun partnerships scale managed assets efficiently without diluting equity. Adjusted EPS accelerates toward the high end of 2028 targets.

Scenarios are anchored to street consensus at the research date, with our probabilities and rationale.

Key Investment Merits

Predictable, long-term contract-backed cash flows from a highly diversified $16.4B sustainable infrastructure portfolio.
Proven ability to originate assets at attractive yields exceeding 10.5% for eight consecutive quarters, protecting net investment spreads.
Strategic co-investment vehicles (like CCH1 with KKR) that provide capital-efficient, off-balance sheet growth capacity.
Strong dividend profile with a yield of ~4.4% and a clear management path to lower the payout ratio below 50% by 2028 to enhance sustainability.

Key Investment Risks

Rising cost of capital, with the weighted average interest rate increasing to 6.1% in Q1 2026, compressing margins if asset yields decline.
High balance sheet leverage, with debt-to-equity hovering near the upper limit of the company's 1.5x-2.0x target range.
GAAP earnings volatility due to non-cash equity method investment losses and timing differences in tax equity distributions.
Policy and regulatory uncertainty surrounding renewable energy incentives and grid-connection timelines.

Thesis Invalidation Triggers

Weighted average interest rate rising above 6.5% without a corresponding increase in new origination yields.
A material slowdown in pipeline deployment, resulting in annual transaction volumes falling below $2.0 billion.
A downgrade in credit ratings that restricts access to the green bond or commercial paper markets.
Management lowering its 2028 Adjusted EPS guidance of $3.50 - $3.60.

All scenarios are estimates and subject to change. Past performance is not indicative of future results.

Quality Pillars Members

This section is available to registered members. Create a free account or sign in to unlock the full breakdown.

Explore this dossier

ValuationIntrinsic value, the six-method breakdown, peer medians, and your assumptions sandbox.Financial SnapshotRevenue, profitability, returns, balance sheet, dividends, and the filing-level detail.Qualitative AnalysisBusiness overview, strategic initiatives, and mergers, acquisitions & partnerships.Outlook & Key DatesForward estimates, reporting calendar, and the monitoring framework.