investorscraft@gmail.com

Intrinsic ValueForesight Solar Fund Limited (FSFL.L)

Previous Close£62.10
Intrinsic Value
Upside potential
Previous Close
£62.10

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Foresight Solar Fund Limited (FSFL) is a UK-focused investment trust specializing in solar power infrastructure, primarily targeting solar farms and power plants. The company operates within the renewable energy sector, leveraging long-term power purchase agreements (PPAs) to generate stable cash flows. Its portfolio consists of utility-scale solar assets, benefiting from government incentives and the global shift toward clean energy. FSFL’s market position is strengthened by its focus on operational efficiency and geographic concentration in the UK, where solar energy adoption is growing. The fund’s revenue model relies on selling electricity to the grid and securing fixed-price contracts, reducing exposure to volatile energy markets. As a listed investment vehicle, FSFL provides institutional and retail investors exposure to renewable infrastructure without direct operational risks. The company competes with other renewable energy funds but differentiates itself through a disciplined acquisition strategy and a track record of consistent dividend payouts. Its alignment with UK decarbonization goals further enhances its long-term investment appeal.

Revenue Profitability And Efficiency

FSFL reported revenue of 4.8 million GBp for the period, with net income of 3.0 million GBp, reflecting stable operational performance. The absence of capital expenditures suggests a mature asset base with limited reinvestment needs. Operating cash flow of 36.0 million GBp indicates strong liquidity generation, supporting dividend distributions and potential reinvestment. The fund’s profitability is underpinned by predictable cash flows from solar assets.

Earnings Power And Capital Efficiency

The fund’s earnings power is driven by contracted revenues from solar PPAs, ensuring visibility into future cash flows. With no debt on its balance sheet, FSFL maintains high capital efficiency, allowing returns to flow directly to shareholders. The lack of leverage reduces financial risk, though it may limit growth opportunities compared to peers utilizing debt financing.

Balance Sheet And Financial Health

FSFL’s balance sheet is robust, with 2.0 million GBp in cash and no debt, reflecting a conservative financial strategy. This positions the fund well to weather market volatility and pursue selective acquisitions. The absence of leverage enhances financial flexibility, though it may constrain aggressive expansion in a capital-intensive sector.

Growth Trends And Dividend Policy

FSFL’s growth is tied to the expansion of its solar portfolio and UK renewable energy demand. The fund has maintained a dividend per share of 8 GBp, appealing to income-focused investors. Future growth may depend on accretive acquisitions or higher electricity prices, though its current strategy prioritizes stability over aggressive expansion.

Valuation And Market Expectations

With a market cap of approximately 427.9 million GBp and a beta of 0.39, FSFL is viewed as a lower-risk investment within renewables. The market likely prices the stock based on yield and long-term cash flow stability, rather than high growth. Valuation multiples should be assessed against peers with similar asset profiles and dividend policies.

Strategic Advantages And Outlook

FSFL’s strategic advantages include its pure-play solar focus, UK market expertise, and conservative capital structure. The outlook remains positive, supported by global renewable energy tailwinds and UK policy incentives. However, competition for assets and regulatory changes could pose risks. The fund’s ability to sustain dividends while selectively growing its portfolio will be key to long-term performance.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount