As of 2025-09-09, the Intrinsic Value of Blackstone Secured Lending Fund (BXSL) is 34.74 USD. This BXSL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 29.16 USD, the upside of Blackstone Secured Lending Fund is 19.10%.
The range of the Intrinsic Value is 16.63 - 80.12 USD
Based on its market price of 29.16 USD and our intrinsic valuation, Blackstone Secured Lending Fund (BXSL) is undervalued by 19.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.63 - 80.12 | 34.74 | 19.1% |
| DCF (Growth 10y) | 34.45 - 120.90 | 59.31 | 103.4% |
| DCF (EBITDA 5y) | 39.82 - 56.24 | 45.12 | 54.7% |
| DCF (EBITDA 10y) | 57.60 - 92.44 | 70.61 | 142.2% |
| Fair Value | 67.22 - 67.22 | 67.22 | 130.51% |
| P/E | 38.39 - 60.80 | 42.65 | 46.2% |
| EV/EBITDA | 29.09 - 45.27 | 33.24 | 14.0% |
| EPV | (4.53) - 9.55 | 2.51 | -91.4% |
| DDM - Stable | 14.21 - 37.58 | 25.89 | -11.2% |
| DDM - Multi | 30.93 - 58.28 | 39.94 | 37.0% |
| Market Cap (mil) | 6,713.51 |
| Beta | 0.58 |
| Outstanding shares (mil) | 230.23 |
| Enterprise Value (mil) | 13,530.38 |
| Market risk premium | 4.60% |
| Cost of Equity | 11.84% |
| Cost of Debt | 5.96% |
| WACC | 8.81% |