As of 2024-12-12, the Intrinsic Value of Bluefield Solar Income Fund Ltd (BSIF.L) is
140.64 GBP. This BSIF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 96.70 GBP, the upside of Bluefield Solar Income Fund Ltd is
45.40%.
The range of the Intrinsic Value is 123.49 - 164.09 GBP
140.64 GBP
Intrinsic Value
BSIF.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
123.49 - 164.09 |
140.64 |
45.4% |
| DCF (Growth 10y) |
137.69 - 178.90 |
155.20 |
60.5% |
| DCF (EBITDA 5y) |
(19.13) - (36.88) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
33.50 - 20.66 |
28.69 |
-70.3% |
| Fair Value |
-40.31 - -40.31 |
-40.31 |
-141.68% |
| P/E |
(7.48) - (8.74) |
(8.30) |
-108.6% |
| EV/EBITDA |
(0.52) - (0.68) |
(0.61) |
-100.6% |
| EPV |
(1.35) - (1.67) |
(1.51) |
-101.6% |
| DDM - Stable |
(7.37) - (13.10) |
(10.24) |
-110.6% |
| DDM - Multi |
(711.01) - (1,036.04) |
(846.79) |
-975.7% |
BSIF.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
575.83 |
| Beta |
0.26 |
| Outstanding shares (mil) |
5.95 |
| Enterprise Value (mil) |
574.57 |
| Market risk premium |
5.98% |
| Cost of Equity |
13.69% |
| Cost of Debt |
5.00% |
| WACC |
8.87% |