HA Sustainable Infrastructure Capital, Inc.

LSE:0J2Z Stock Report

Market Cap: US$3.3b

HA Sustainable Infrastructure Capital Valuation

Is 0J2Z undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

5/6

Valuation Score 5/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 0J2Z when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 0J2Z ($27.42) is trading below our estimate of fair value ($50.34)

Significantly Below Fair Value: 0J2Z is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 0J2Z?

Key metric: As 0J2Z is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 0J2Z. This is calculated by dividing 0J2Z's market cap by their current earnings.
What is 0J2Z's PE Ratio?
PE Ratio15x
EarningsUS$218.41m
Market CapUS$3.32b

Price to Earnings Ratio vs Peers

How does 0J2Z's PE Ratio compare to its peers?

The above table shows the PE ratio for 0J2Z vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average18.8x
BUR Burford Capital
11x24.6%UK£2.3b
EQLS Equals Group
31.2x32.0%UK£253.7m
DUKE Duke Capital
14.8x29.7%UK£150.7m
LIT Litigation Capital Management
18.4x18.2%UK£116.6m
0J2Z HA Sustainable Infrastructure Capital
15x11.1%US$3.3b

Price-To-Earnings vs Peers: 0J2Z is good value based on its Price-To-Earnings Ratio (15x) compared to the peer average (18.8x).

Price to Earnings Ratio vs Industry

How does 0J2Z's PE Ratio compare vs other companies in the GB Diversified Financial Industry?

1 CompanyPrice / EarningsEstimated GrowthMarket Cap
NBS Nationwide Building Society
1.2xn/aUS$1.50b
No more companies available in this PE range
0J2Z 15.0xIndustry Avg. 14.0xNo. of Companies4PE01020304050+
1 CompanyEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: 0J2Z is expensive based on its Price-To-Earnings Ratio (15x) compared to the UK Diversified Financial industry average (14x).

Price to Earnings Ratio vs Fair Ratio

What is 0J2Z's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

0J2Z PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio15x
Fair PE Ratio18.5x

Price-To-Earnings vs Fair Ratio: 0J2Z is good value based on its Price-To-Earnings Ratio (15x) compared to the estimated Fair Price-To-Earnings Ratio (18.5x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 0J2Z forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentUS$27.42
US$39.27
+43.2%
12.0%US$48.00US$31.00n/a15
Dec ’25US$31.44
US$39.47
+25.5%
12.0%US$48.00US$32.00n/a15
Nov ’25US$34.44
US$40.00
+16.1%
12.1%US$48.00US$32.00n/a14
Oct ’25US$32.97
US$39.07
+18.5%
16.1%US$48.00US$24.00n/a14
Sep ’25US$32.33
US$38.00
+17.5%
16.7%US$48.00US$24.00n/a12
Aug ’25US$32.34
US$37.08
+14.7%
17.9%US$48.00US$24.00n/a12
Jul ’25US$28.68
US$35.42
+23.5%
18.4%US$48.00US$24.00n/a12
Jun ’25US$32.49
US$35.17
+8.2%
18.6%US$48.00US$24.00n/a12
May ’25US$24.68
US$34.17
+38.4%
18.3%US$48.00US$24.00n/a12
Apr ’25US$28.57
US$34.08
+19.3%
17.7%US$48.00US$24.00n/a13
Mar ’25US$25.83
US$34.45
+33.4%
18.8%US$48.00US$24.00n/a11
Feb ’25US$24.19
US$32.17
+33.0%
20.9%US$48.00US$23.00n/a12
Jan ’25US$27.92
US$32.17
+15.2%
20.7%US$48.00US$23.00n/a12
Dec ’24US$25.37
US$31.08
+22.5%
21.1%US$48.00US$23.00US$31.4412
Nov ’24US$17.57
US$32.60
+85.5%
24.5%US$48.00US$23.00US$34.4410
Oct ’24US$21.85
US$37.56
+71.9%
26.5%US$50.00US$24.00US$32.979
Sep ’24US$23.09
US$38.44
+66.5%
23.9%US$50.00US$24.00US$32.339
Aug ’24US$25.20
US$40.25
+59.7%
22.3%US$50.00US$24.00US$32.348
Jul ’24US$25.14
US$40.75
+62.1%
22.9%US$50.00US$24.00US$28.688
Jun ’24US$24.46
US$41.13
+68.1%
22.2%US$50.00US$24.00US$32.498
May ’24US$27.91
US$44.50
+59.4%
13.9%US$52.00US$34.00US$24.688
Apr ’24US$28.48
US$44.50
+56.3%
13.9%US$52.00US$34.00US$28.578
Mar ’24US$31.40
US$44.50
+41.7%
13.9%US$52.00US$34.00US$25.838
Feb ’24US$36.15
US$44.63
+23.5%
17.0%US$56.00US$34.00US$24.198
Jan ’24US$29.41
US$48.56
+65.1%
14.6%US$58.00US$36.00US$27.929
Dec ’23US$30.18
US$48.56
+60.9%
14.6%US$58.00US$36.00US$25.379

Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/24 01:19
End of Day Share Price 2024/12/24 00:00
Earnings2024/09/30
Annual Earnings2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

HA Sustainable Infrastructure Capital, Inc. is covered by 28 analysts. 13 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Benjamin KalloBaird
Jonathan WindhamBarclays
Nathan CrossettBerenberg