As of 2025-11-17, the Intrinsic Value of Schroder BSC Social Impact Trust PLC (SBSI.L) is 36.83 GBP. This SBSI.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 73.00 GBP, the upside of Schroder BSC Social Impact Trust PLC is -49.50%.
The range of the Intrinsic Value is 23.55 - 106.01 GBP
Based on its market price of 73.00 GBP and our intrinsic valuation, Schroder BSC Social Impact Trust PLC (SBSI.L) is overvalued by 49.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 23.55 - 106.01 | 36.83 | -49.5% |
| DCF (Growth 10y) | 24.29 - 100.00 | 36.51 | -50.0% |
| DCF (EBITDA 5y) | 40.74 - 41.63 | 41.18 | -43.6% |
| DCF (EBITDA 10y) | 39.72 - 41.51 | 40.60 | -44.4% |
| Fair Value | 5.82 - 5.82 | 5.82 | -92.02% |
| P/E | 73.01 - 73.04 | 73.03 | 0.0% |
| EV/EBITDA | 72.99 - 73.00 | 73.00 | -0.0% |
| EPV | 26.34 - 29.27 | 27.80 | -61.9% |
| DDM - Stable | 19.07 - 90.03 | 54.55 | -25.3% |
| DDM - Multi | 17.05 - 50.36 | 24.20 | -66.8% |
| Market Cap (mil) | 54.83 |
| Beta | -0.18 |
| Outstanding shares (mil) | 0.75 |
| Enterprise Value (mil) | 53.29 |
| Market risk premium | 5.98% |
| Cost of Equity | 5.72% |
| Cost of Debt | 5.00% |
| WACC | 4.89% |