As of 2026-04-05, the Intrinsic Value of Blackrock Energy and Resources Income Trust PLC (BERI.L) is 479.60 GBP. This BERI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 190.00 GBP, the upside of Blackrock Energy and Resources Income Trust PLC is 152.40%.
The range of the Intrinsic Value is 417.95 - 565.42 GBP
Based on its market price of 190.00 GBP and our intrinsic valuation, Blackrock Energy and Resources Income Trust PLC (BERI.L) is undervalued by 152.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 417.95 - 565.42 | 479.60 | 152.4% |
| DCF (Growth 10y) | 482.10 - 640.76 | 548.76 | 188.8% |
| DCF (EBITDA 5y) | 384.13 - 620.66 | 479.63 | 152.4% |
| DCF (EBITDA 10y) | 455.48 - 687.87 | 548.83 | 188.9% |
| Fair Value | 827.78 - 827.78 | 827.78 | 335.68% |
| P/E | 309.26 - 814.58 | 560.19 | 194.8% |
| EV/EBITDA | 297.26 - 792.87 | 497.21 | 161.7% |
| EPV | 129.01 - 158.43 | 143.72 | -24.4% |
| DDM - Stable | 239.19 - 428.36 | 333.77 | 75.7% |
| DDM - Multi | 305.10 - 429.01 | 356.86 | 87.8% |
| Market Cap (mil) | 191.49 |
| Beta | 1.37 |
| Outstanding shares (mil) | 1.01 |
| Enterprise Value (mil) | 198.36 |
| Market risk premium | 5.98% |
| Cost of Equity | 8.82% |
| Cost of Debt | 4.29% |
| WACC | 8.66% |