As of 2025-07-13, the Intrinsic Value of Bluefield Solar Income Fund Ltd (BSIF.L) is 189.42 GBP. This BSIF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 98.40 GBP, the upside of Bluefield Solar Income Fund Ltd is 92.50%.
The range of the Intrinsic Value is 167.17 - 219.42 GBP
Based on its market price of 98.40 GBP and our intrinsic valuation, Bluefield Solar Income Fund Ltd (BSIF.L) is undervalued by 92.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 167.17 - 219.42 | 189.42 | 92.5% |
| DCF (Growth 10y) | 190.76 - 244.83 | 213.91 | 117.4% |
| DCF (EBITDA 5y) | (38.33) - (80.36) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 36.31 - 3.40 | 28.64 | -70.9% |
| Fair Value | -53.66 - -53.66 | -53.66 | -154.53% |
| P/E | (11.89) - (16.27) | (13.47) | -113.7% |
| EV/EBITDA | (0.77) - (0.90) | (0.79) | -100.8% |
| EPV | (1.48) - (1.79) | (1.64) | -101.7% |
| DDM - Stable | (9.84) - (17.16) | (13.50) | -113.7% |
| DDM - Multi | (1,028.93) - (1,444.95) | (1,204.90) | -1324.5% |
| Market Cap (mil) | 548.27 |
| Beta | 0.26 |
| Outstanding shares (mil) | 5.57 |
| Enterprise Value (mil) | 547.19 |
| Market risk premium | 5.98% |
| Cost of Equity | 13.77% |
| Cost of Debt | 5.00% |
| WACC | 8.91% |