HA Sustainable Infrastructure Capital (MEX:HASI1) Cyclically Adjusted FCF per Share: MXN26.85 (As of Mar. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

MEX:HASI1 HA Sustainable Infrastructure Capital Inc MEX:HASI1
71 GF Score
Price MXN1,249.00
GF Value MXN1,082.44
! 6 Warning Signs
View Full Analysis

What is HA Sustainable Infrastructure Capital Cyclically Adjusted FCF per Share?

HA Sustainable Infrastructure Capital MEX:HASI1 71 Cyclically Adjusted FCF per Share is MXN26.85 as of Mar. 2026. GuruFocus rates MEX:HASI1 with a GF Score™ of 71/100 and a GF Value™ of MXN1,082.44. The stock has 6 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

HA Sustainable Infrastructure Capital's adjusted free cash flow per share for the three months ended in Mar. 2026 was MXN2.207. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is MXN26.85 for the trailing ten years ended in Mar. 2026.

During the past 12 months, HA Sustainable Infrastructure Capital's average Cyclically Adjusted FCF Growth Rate was 21.50% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 9.60% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of HA Sustainable Infrastructure Capital was 9.60% per year. The lowest was 8.30% per year. And the median was 8.95% per year.

As of today (2026-08-04), HA Sustainable Infrastructure Capital's current stock price is MXN1249.00. HA Sustainable Infrastructure Capital's Cyclically Adjusted FCF per Share for the quarter that ended in Mar. 2026 was MXN26.85. HA Sustainable Infrastructure Capital's Cyclically Adjusted Price-to-FCF of today is 46.52.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of HA Sustainable Infrastructure Capital was 106.80. The lowest was 19.75. And the median was 46.08.


HA Sustainable Infrastructure Capital  (MEX:HASI1) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

HA Sustainable Infrastructure Capital's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=1249.00/26.85
=46.52

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of HA Sustainable Infrastructure Capital was 106.80. The lowest was 19.75. And the median was 46.08.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


HA Sustainable Infrastructure Capital Cyclically Adjusted FCF per Share Related Terms


HA Sustainable Infrastructure Capital Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for HA Sustainable Infrastructure Capital's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

HA Sustainable Infrastructure Capital Cyclically Adjusted FCF per Share Chart

HA Sustainable Infrastructure Capital Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 13.87 25.86 36.68 34.91 31.39

HA Sustainable Infrastructure Capital Quarterly Data
Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 27.77 33.02 24.41 31.39 26.85

MEX:HASI1 vs MAIN, OTF, OBDC: Cyclically Adjusted FCF per Share Comparison

For the Asset Management subindustry, HA Sustainable Infrastructure Capital's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


HA Sustainable Infrastructure Capital Cyclically Adjusted Price-to-FCF vs Asset Management Industry

For the Asset Management industry and Financial Services sector, HA Sustainable Infrastructure Capital's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where HA Sustainable Infrastructure Capital's Cyclically Adjusted Price-to-FCF falls into.


MEX:HASI1
71GF Score
HA Sustainable Infrastructure Capital Inc MEX:HASI1
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

HA Sustainable Infrastructure Capital Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, HA Sustainable Infrastructure Capital's adjusted Free Cash Flow per Share data for the three months ended in Mar. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Mar. 2026 (Change)*Current CPI (Mar. 2026)
=2.207/330.2130*330.2130
=2.207

Current CPI (Mar. 2026) = 330.2130.

HA Sustainable Infrastructure Capital Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201606 0.103 241.018 0.141
201609 18.847 241.428 25.778
201612 2.717 241.432 3.716
201703 2.079 243.801 2.816
201706 3.004 244.955 4.050
201709 2.743 246.819 3.670
201712 -3.702 246.524 -4.959
201803 1.879 249.554 2.486
201806 3.462 251.989 4.537
201809 5.419 252.439 7.089
201812 10.424 251.233 13.701
201903 1.074 254.202 1.395
201906 5.079 256.143 6.548
201909 3.338 256.759 4.293
201912 -0.607 256.974 -0.780
202003 3.736 258.115 4.780
202006 8.788 257.797 11.257
202009 3.560 260.280 4.517
202012 5.356 260.474 6.790
202103 -4.278 264.877 -5.333
202106 3.883 271.696 4.719
202109 6.189 274.310 7.450
202112 -1.645 278.802 -1.948
202203 -7.142 287.504 -8.203
202206 1.168 296.311 1.302
202209 20.138 296.808 22.404
202212 -13.413 296.797 -14.923
202303 9.346 301.836 10.225
202306 2.901 305.109 3.140
202309 4.247 307.789 4.556
202312 0.962 306.746 1.036
202403 2.652 312.332 2.804
202406 -3.973 314.175 -4.176
202409 3.706 315.301 3.881
202412 -1.856 315.605 -1.942
202503 -5.505 319.799 -5.684
202506 10.877 322.561 11.135
202509 -16.005 324.800 -16.272
202512 32.296 324.054 32.910
202603 2.207 330.213 2.207

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.

What does a Cyclically Adjusted FCF per Share of MXN26.85 mean?
HA Sustainable Infrastructure Capital (MEX:HASI1) has a Cyclically Adjusted FCF per Share of MXN26.85 as of Mar. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on HA Sustainable Infrastructure Capital and its competitors.
Is HA Sustainable Infrastructure Capital's Cyclically Adjusted FCF per Share too high?
HA Sustainable Infrastructure Capital's current Cyclically Adjusted FCF per Share is MXN26.85. Overall, HA Sustainable Infrastructure Capital has a GF Score™ of 71/100, reflecting its overall financial health beyond just this single metric.
How does HA Sustainable Infrastructure Capital's Cyclically Adjusted FCF per Share compare to MAIN and OTF?
HA Sustainable Infrastructure Capital's Cyclically Adjusted FCF per Share of MXN26.85 can be compared against companies in the Asset Management industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted FCF per Share for an Asset Management company?
A good Cyclically Adjusted FCF per Share depends on the Asset Management industry context. However, Cyclically Adjusted FCF per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on HA Sustainable Infrastructure Capital and its competitors. HA Sustainable Infrastructure Capital's current Cyclically Adjusted FCF per Share is MXN26.85. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is HA Sustainable Infrastructure Capital stock overvalued right now?
HA Sustainable Infrastructure Capital (MEX:HASI1) has a current Cyclically Adjusted FCF per Share of MXN26.85. The stock's GF Value™ is MXN1,082.44, compared to a current price of MXN1,249.00 — trading 15.4% above its estimated fair value. The current Cyclically Adjusted FCF per Share is MXN26.85. HA Sustainable Infrastructure Capital's overall GF Score™ is 71/100 with 6 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For HA Sustainable Infrastructure Capital (MEX:HASI1), the current Cyclically Adjusted FCF per Share is MXN26.85 as of Mar. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is HA Sustainable Infrastructure Capital (MEX:HASI1) Overvalued in 2026?

Based on GuruFocus' analysis, HA Sustainable Infrastructure Capital stock appears to be overvalued. The current stock price of MXN1,249.00 is trading 15.4% above its estimated GF Value™ of MXN1,082.44.

Key valuation signals for MEX:HASI1:

  • Cyclically Adjusted FCF per Share: MXN26.85
  • GF Value™: MXN1,082.44 vs. price of MXN1,249.00 (15.4% above fair value)
  • GF Score™: 71/100 with 6 warning signs

No single metric tells the full story. See the MEX:HASI1 stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


HA Sustainable Infrastructure Capital Business Description

Other Exchanges HASI:USA0J2Z:UK6HA:Germany
Address One Park Place, Suite 200, Annapolis, MD, USA, 21401
HA Sustainable Infrastructure Capital Inc is an investor in sustainable infrastructure assets advancing the energy transition. Its investment is focused on actively partnering with clients to deploy capital in income-generating real assets that are supported by long-term recurring cash flows. This enabled to the generation of attractive risk-adjusted returns and provided stockholders with diversified exposure to the energy transition. The company's single reportable segment generates net investment and equity method investment income through investments in energy transition assets and infrastructure projects, as well as revenue through the gain on sale of assets and recurring asset management fees.
71GF Score

Get the complete analysis for MEX:HASI1

Cyclically Adjusted FCF per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

MXN1,249.00
Price
MXN1,082.44
GF Value