Three independent discounted-cash-flow-style models value HA Sustainable Infrastructure Capital, Inc. every trading day. 0 of 3 currently price HASI above its market price.
| Free Cash Flow model | $-84.96 |
| Excess Profit model | $-28.75 |
| Residual Earnings model | $0.22 |
| Dividend Discount model | $42.78 |
| Piotroski F-Score | 4 / 9 |
| Return on invested capital | +8.4% |
| Net debt / EBITDA | 0.0× |
| Gross margin | +27.0% |
| Revenue CAGR | +23.4% |
| Cash conversion | 0.9× |
| Dividend yield | +5.8% |
| Buyback yield | -20.7% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open HASI in StockKitty