BSIF.L
Bluefield Solar Income Fund Ltd
Price:  
97.40 
GBP
Volume:  
334,781.00
Guernsey | N/A
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

BSIF.L Intrinsic Value

93.30 %
Upside

What is the intrinsic value of BSIF.L?

As of 2025-07-10, the Intrinsic Value of Bluefield Solar Income Fund Ltd (BSIF.L) is 188.27 GBP. This BSIF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 97.40 GBP, the upside of Bluefield Solar Income Fund Ltd is 93.30%.

The range of the Intrinsic Value is 166.15 - 218.08 GBP

Is BSIF.L undervalued or overvalued?

Based on its market price of 97.40 GBP and our intrinsic valuation, Bluefield Solar Income Fund Ltd (BSIF.L) is undervalued by 93.30%.

97.40 GBP
Stock Price
188.27 GBP
Intrinsic Value
Intrinsic Value Details

BSIF.L Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 166.15 - 218.08 188.27 93.3%
DCF (Growth 10y) 189.60 - 243.34 212.60 118.3%
DCF (EBITDA 5y) (38.10) - (82.59) (1,234.50) -123450.0%
DCF (EBITDA 10y) 36.09 - 1.22 27.45 -71.8%
Fair Value -53.33 - -53.33 -53.33 -154.75%
P/E (11.82) - (16.43) (13.44) -113.8%
EV/EBITDA (0.78) - (0.91) (0.79) -100.8%
EPV (1.47) - (1.78) (1.63) -101.7%
DDM - Stable (9.78) - (17.05) (13.42) -113.8%
DDM - Multi (1,022.66) - (1,436.14) (1,197.55) -1329.5%

BSIF.L Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 546.03
Beta 0.26
Outstanding shares (mil) 5.61
Enterprise Value (mil) 544.95
Market risk premium 5.98%
Cost of Equity 13.77%
Cost of Debt 5.00%
WACC 8.91%