As of today (2026-06-30), HA Sustainable Infrastructure Capital's weighted average cost of capital is 9.07%%. HA Sustainable Infrastructure Capital's ROIC % is 0.00% (calculated using TTM income statement data).
HA Sustainable Infrastructure Capital earns returns that do not match up to its cost of capital. It will destroy value as it grows.
For a comprehensive WACC calculation, please access the WACC Calculator.
HA Sustainable Infrastructure Capital (FRA:6HA) WACC % Explanation
Because it costs money to raise capital. A firm that generates higher ROIC % than it costs the company to raise the capital needed for that investment is earning excess returns. A firm that expects to continue generating positive excess returns on new investments in the future will see its value increase as growth increases, whereas a firm that earns returns that do not match up to its cost of capital will destroy value as it grows.
As of today, HA Sustainable Infrastructure Capital's weighted average cost of capital is 9.07%%. HA Sustainable Infrastructure Capital's ROIC % is 0.00% (calculated using TTM income statement data).
HA Sustainable Infrastructure Capital earns returns that do not match up to its cost of capital. It will destroy value as it grows.
Be Aware
1. GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding latest one-year quarterly average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together.
For companies that report quarterly, GuruFocus combines all of the most recent year's quarterly debt data from the beginning of the year to the year-end and calculates the average.
For companies that report semi-annually, GuruFocus combines all of the most recent year's semi-annual debt data from the start of the year to the year-end and calculates the average.
For companies that report annually, GuruFocus combines the beginning and ending annual debt data from the most recent year and then calculates the average.
2. The WACC formula discussed above does not include Preferred Stock. Please adjust if preferred stock is considered.
3. (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
4. GuruFocus uses the latest TTM Interest Expense divided by the latest one-year quarterly average debt to get the simplified cost of debt.
Related Terms
HA Sustainable Infrastructure Capital WACC % Historical Data
* 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 WACC % Chart
For the Asset Management subindustry, HA Sustainable Infrastructure Capital's WACC %, along with its competitors' market caps and WACC % 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 WACC % vs Asset Management Industry
For the Asset Management industry and Financial Services sector, HA Sustainable Infrastructure Capital's WACC % distribution charts can be found below:
* The bar in red indicates where HA Sustainable Infrastructure Capital's WACC % falls into.
HA Sustainable Infrastructure Capital WACC % Calculation
The weighted average cost of capital (WACC) is the rate that a company is expected to pay on average to all its security holders to finance its assets. The WACC is commonly referred to as the firm's cost of capital. Generally speaking, a company's assets are financed by debt and equity. WACC is the average of the costs of these sources of financing, each of which is weighted by its respective use in the given situation. By taking a weighted average, we can see how much interest the company has to pay for every dollar it finances.
WACC
=
E
/
(E + D)
*
Cost of Equity
+
D
/
(E + D)
*
Cost of Debt
*
(1 - Tax Rate)
1. Weights:
Generally speaking, a company's assets are financed by debt and equity. We need to calculate the weight of equity and the weight of debt.
The market value of equity (E) is also called "Market Cap". As of today, HA Sustainable Infrastructure Capital's market capitalization (E) is €4371.136 Mil.
The market value of debt is typically difficult to calculate, therefore, GuruFocus uses book value of debt (D) to do the calculation. It is simplified by adding the latest one-year quarterly average Short-Term Debt & Capital Lease Obligation and Long-Term Debt & Capital Lease Obligation together. As of Mar. 2026, HA Sustainable Infrastructure Capital's latest one-year quarterly average Book Value of Debt (D) is €4386.7662 Mil.
a) weight of equity = E / (E + D) = 4371.136 / (4371.136 + 4386.7662) = 0.4991
b) weight of debt = D / (E + D) = 4386.7662 / (4371.136 + 4386.7662) = 0.5009
2. Cost of Equity:
GuruFocus uses Capital Asset Pricing Model (CAPM) to calculate the required rate of return. The formula is:
Cost of Equity = Risk-Free Rate of Return + Beta of Asset * (Expected Return of the Market - Risk-Free Rate of Return)
a) GuruFocus uses 10-Year Treasury Constant Maturity Rate as the risk-free rate. It is updated daily. The current risk-free rate is 4.404%. Please go to Economic Indicators page for more information. Please note that we use the 10-Year Treasury Constant Maturity Rate of the country/region where the company is headquartered. If the data for that country/region is not available, then we will use the 10-Year Treasury Constant Maturity Rate of the United States as default.
b) Beta is the sensitivity of the expected excess asset returns to the expected excess market returns. HA Sustainable Infrastructure Capital's beta is 1.5992.
c) (Expected Return of the Market - Risk-Free Rate of Return) is also called market premium. GuruFocus requires market premium to be 6%.
Cost of Equity = 4.404% + 1.5992 * 6% = 13.9992%
3. Cost of Debt:
GuruFocus uses latest TTM Interest Expense divided by the latest one-year quarterly average debt to get the simplified cost of debt.
As of Mar. 2026, HA Sustainable Infrastructure Capital's interest expense (positive number) was €281.246 Mil. Its total Book Value of Debt (D) is €4386.7662 Mil.
Cost of Debt = 281.246 / 4386.7662 = 6.4112%.
4. Multiply by one minus TTM Tax Rate:
GuruFocus uses the most recent TTM Tax Expense divided by the most recent TTM Pre-Tax Income to calculate the tax rate. The calculated TTM tax rate is limited to between 0% and 100%. If the calculated tax rate is higher than 100%, it is set to 100%. If the calculated tax rate is less than 0%, it is set to 0%.
The latest calculated TTM Tax Rate = 26.198 / 74.601 = 35.12%.
* 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 (FRA:6HA) has a WACC % of 9.07% as of Jun. 30, 2026. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on HA Sustainable Infrastructure Capital and its competitors. This is near median its historical median of 8.45. Over the past decade, HA Sustainable Infrastructure Capital's WACC % has ranged from 6.36 to 10.81. According to the industry distribution chart, HA Sustainable Infrastructure Capital ranks #1228 out of 1650 companies in the Asset Management industry, placing it in the top 74.4%.
Is HA Sustainable Infrastructure Capital's WACC % too high?
HA Sustainable Infrastructure Capital's current WACC % of 9.07% is near median its 10-year median of 8.45. Over the past 10 years, this metric has ranged from a low of 6.36 to a high of 10.81. The Asset Management industry median WACC % is 5.66. HA Sustainable Infrastructure Capital's value of 9.07% is 60.2% above this industry median. Based on the distribution chart, HA Sustainable Infrastructure Capital ranks #1228 out of 1650 companies in the Asset Management industry, which is below the industry midpoint. Overall, HA Sustainable Infrastructure Capital has a GF Score™ of 76/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does HA Sustainable Infrastructure Capital's WACC % compare to VCTR and OTF?
According to the Asset Management industry distribution chart, HA Sustainable Infrastructure Capital ranks #1228 out of 1650 companies for WACC %. This places HA Sustainable Infrastructure Capital in the lower half of its industry. The industry median WACC % is 5.66. HA Sustainable Infrastructure Capital's value of 9.07% is 60.2% above this benchmark. Historically, HA Sustainable Infrastructure Capital's own WACC % has ranged from 6.36 to 10.81 over the past decade. While the company's 10-year median is 8.45 vs. the industry median of 5.66, HA Sustainable Infrastructure Capital has consistently been above the industry average. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good WACC % for an Asset Management company?
The median WACC % among Asset Management companies is 5.66, based on 1,650 companies in the industry. Companies in the top quartile (top 25%) have a WACC % significantly above this median, while those in the bottom quartile fall well below. However, WACC % should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. HA Sustainable Infrastructure Capital's current WACC % of 9.07% is 60.2% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high WACC % mean?
A high WACC % can signal that a stock is expensive relative to its fundamentals. The weighted average cost of capital (WACC) is the average rate a company pays to finance assets. View historical data on HA Sustainable Infrastructure Capital and its competitors. For the Asset Management industry, the median WACC % is 5.66 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. HA Sustainable Infrastructure Capital's current WACC % is 9.07%, which is near median its own 10-year median of 8.45. 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?
Based on GuruFocus' analysis, HA Sustainable Infrastructure Capital (FRA:6HA) is currently considered Significantly Overvalued. The stock's GF Value™ is €19.90, compared to a current price of €34.63 — trading 74% above its estimated fair value. The current WACC % is 9.07%, which is near median its 10-year median of 8.45 and 60.2% above the Asset Management industry median of 5.66. HA Sustainable Infrastructure Capital's overall GF Score™ is 76/100 with 9 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is WACC % calculated?
WACC % is calculated from a company's financial statements. For HA Sustainable Infrastructure Capital (FRA:6HA), the current WACC % is 9.07% as of Jun. 30, 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 (FRA:6HA) Overvalued in 2026?
Based on GuruFocus' analysis, HA Sustainable Infrastructure Capital stock appears to be overvalued.
The current stock price of €34.63 is trading 74% above its estimated GF Value™ of €19.90.
GuruFocus considers HA Sustainable Infrastructure Capital to be Significantly Overvalued.
Key valuation signals for FRA:6HA:
WACC %: 9.07% (near median its 10-year median of 8.45)
GF Value™: €19.90 vs. price of €34.63 (74% above fair value)
Industry Position: 60.2% above the Asset Management median (#1228 of 1650)
No single metric tells the full story. See the FRA:6HA stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
HA Sustainable Infrastructure Capital Business Description
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.
76GF Score
Get the complete analysis for FRA:6HA
WACC % is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
FRA:6HA has been successfully added to your 
