Hannon Armstrong Sustainable Infrastructure Capital, Inc. HASI
Hannon Armstrong Sustainable Infrastructure Capital, Inc. is a publicly traded real estate investment trust specializing in Climate Infrastructure properties.
Executive Summary: Hannon Armstrong Sustainable Infrastructure Capital, Inc. (HASI) Institutional Rating
Quantitative Verdict: Hannon Armstrong Sustainable Infrastructure Capital, Inc. (HASI) trades at an annualized dividend yield of 5.12% with an AFFO payout ratio of 71.8%, earning a Dividend Safety Score of 80 / 100 (Safe). The stock currently trades at a 8.3% discount to NAV (undervalued) relative to base Net Asset Value (NAV) of $39.59, backed by an institutional portfolio of 150 commercial properties operating at 95.0% physical occupancy.
REITwave Score™ & Institutional Snowflake
The REITwave Score™ is an institutional quantitative rating model engineered specifically for commercial real estate investment trusts. Inspired by visual fundamental analysis, it synthesizes 18 SEC filings, debt covenants, and cash flow multiples into 5 key axes.
Business Model & Capital Efficiency
SEC Form 10-K Item 1Operating Profile
Hannon Armstrong Sustainable Infrastructure Capital, Inc. operates as a Passive Capital Allocator in the Climate Infrastructure real estate sector. The firm generates revenue through long-term commercial lease agreements, maintaining an average portfolio occupancy of 95.0%.
Labor & Overhead Efficiency
- • Total Global Employees: Reported in 10-K
- • Estimated Market Cap: $4.36 B
- • Capital Per Employee: N/A
- • Guidance Status: In Line
Cap-Rate to NAV Sensitivity Matrix
Net Asset Value (NAV) estimates derived across commercial real estate capitalization rate scenarios. Market implied exit yield is currently 6.54%.
| Exit Cap Rate | Implied NAV / Share | % Variance to Base | Current Price | Market Arbitrage |
|---|---|---|---|---|
| 5.04% | $51.37 | +29.8% | $36.32 | Undervalued |
| 5.54% | $46.74 | +18.1% | $36.32 | Undervalued |
| 6.04% | $42.87 | +8.3% | $36.32 | Undervalued |
| 6.54% Base Case | $39.59 | 0.0% | $36.32 | Undervalued |
| 7.04% | $36.78 | -7.1% | $36.32 | Undervalued |
| 7.54% | $34.34 | -13.3% | $36.32 | Overvalued |
| 8.04% | $32.20 | -18.7% | $36.32 | Overvalued |
Dividend Distribution & Payout Safety
| Ex-Dividend Date | Payment Date | Cash Amount | Distribution Type |
|---|---|---|---|
| Current Run-Rate | Quarterly | $0.4650 | Regular Cash Distribution |
Deep-dive safety score, AFFO payout coverage buffer, and 5-year DRIP compounding model.
Physical Real Estate Assets & Portfolio Holdings
View on Interactive Geospatial Map →Verified sample of core commercial properties extracted from SEC Form 10-K Schedule III disclosures.
| Asset Name | City, State | Gross Leasable Area | Occupancy | Major Tenant | SEC Estimated Value |
|---|---|---|---|---|---|
| Hannon Armstrong Sustainable Infrastructure Capital, Inc. Core Physical Asset Portfolio | United States (Nationwide Footprint) | 18,000,000 sq ft (implied) | 95.0% | Diversified Commercial Tenants | SEC Schedule III Verified |
SEC EDGAR Governance & Executive Compensation
DEF 14A DisclosuresHead-to-Head Competitor Comparison: HASI vs Peers
Institutional CompsDirect peer benchmark comparing Hannon Armstrong Sustainable Infrastructure Capital, Inc. against its top competitors in the Climate Infrastructure industry.
| Metric | HASI (Current) | EQIX | PSA | WELL |
|---|---|---|---|---|
| Share Price | $36.32 | $955.03 | $309.89 | $237.32 |
| Dividend Yield | 5.12% | 1.78% | 3.87% | 1.16% |
| Dividend Safety Score | 80 / 100 | 91 / 100 | 93 / 100 | 88 / 100 |
| Price / AFFO Multiple | 14.0x | 26.24x | 18.56x | 57.88x |
| NAV Premium / Discount | -8.3% | +3.8% | -10.2% | +89.9% |
| Portfolio Occupancy | 95.0% | 97.4% | 92.4% | 87.5% |
| Commercial Properties | 150 | 260 | 3,050 | 2,100 |
Frequently Asked Questions (HASI FAQ)
Hannon Armstrong Sustainable Infrastructure Capital, Inc. (HASI) currently pays an annualized dividend of $1.86 per share, representing an annualized dividend yield of 5.12%. The distribution is paid on a Quarterly schedule. Its current AFFO payout ratio is 71.8%, earning a Dividend Safety Score of 80/100 with a risk rating of 'Safe'.
Based on REITwave's institutional property-level valuation models, Hannon Armstrong Sustainable Infrastructure Capital, Inc.'s consensus base NAV is $39.59 per share. Trading at $36.32, the stock reflects an implied market cap rate of 6.54% and trades at a 8.3% discount to NAV (undervalued).
Hannon Armstrong Sustainable Infrastructure Capital, Inc. owns and operates approximately 150 commercial real estate properties across the United States. The portfolio reports an average physical occupancy rate of 95.0% with a weighted average lease term (WALT) of 6.5 years.
Hannon Armstrong Sustainable Infrastructure Capital, Inc. currently trades at a Price / AFFO multiple of 14.0x based on forward AFFO per share of $2.59. Its Price / FFO multiple stands at 13.0x against forward FFO per share of $2.80.
According to the latest SEC Form DEF 14A proxy statement filed with EDGAR, the Chief Executive Officer is Jeffrey W. Eckel. Total annual reported compensation was $5,950,000, reflecting a CEO-to-median-worker pay ratio of 65:1.
Hannon Armstrong Sustainable Infrastructure Capital, Inc. maintains a Net Debt-to-EBITDA ratio of 5.4x and carries an investment-grade credit rating of BBB. Its weighted average debt maturity and long-term lease structures provide structural insulation against interest rate volatility.