As of 2025-08-25, the Intrinsic Value of Gore Street Energy Storage Fund PLC (GSF.L) is 537.46 GBP. This GSF.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 60.80 GBP, the upside of Gore Street Energy Storage Fund PLC is 784.00%.
The range of the Intrinsic Value is 446.52 - 672.50 GBP
Based on its market price of 60.80 GBP and our intrinsic valuation, Gore Street Energy Storage Fund PLC (GSF.L) is undervalued by 784.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 446.52 - 672.50 | 537.46 | 784.0% |
| DCF (Growth 10y) | 5,036.53 - 8,233.47 | 6,313.89 | 10284.7% |
| DCF (EBITDA 5y) | 338.50 - 523.69 | 405.47 | 566.9% |
| DCF (EBITDA 10y) | 3,973.70 - 6,651.01 | 4,952.98 | 8046.3% |
| Fair Value | 29.34 - 29.34 | 29.34 | -51.75% |
| P/E | 7.32 - 65.93 | 28.75 | -52.7% |
| EV/EBITDA | 8.93 - 60.33 | 31.56 | -48.1% |
| EPV | (7.84) - (10.66) | (9.25) | -115.2% |
| DDM - Stable | 5.24 - 10.32 | 7.78 | -87.2% |
| DDM - Multi | 327.82 - 466.98 | 383.95 | 531.5% |
| Market Cap (mil) | 320.42 |
| Beta | 0.26 |
| Outstanding shares (mil) | 5.27 |
| Enterprise Value (mil) | 310.82 |
| Market risk premium | 5.98% |
| Cost of Equity | 13.46% |
| Cost of Debt | 5.00% |
| WACC | 8.75% |