investorscraft@gmail.com

Intrinsic ValueGore Street Energy Storage Fund Plc (GSF.L)

Previous Close£54.20
Intrinsic Value
Upside potential
Previous Close
£54.20

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Gore Street Energy Storage Fund Plc operates as a closed-ended investment company specializing in utility-scale energy storage projects, positioning itself at the forefront of the renewable energy transition. The company invests in a diversified portfolio of assets, including Boulby, Celan, Lower Road, and Port of Tilbury, which provide grid stability and energy arbitrage services. By focusing on energy storage, Gore Street taps into the growing demand for flexible power solutions driven by intermittent renewable energy sources like wind and solar. The fund’s strategic emphasis on geographically dispersed projects mitigates regional risks while capitalizing on regulatory tailwinds supporting energy storage deployment. As a listed entity on the London Stock Exchange, Gore Street offers investors exposure to a high-growth niche within the broader financial services sector, differentiating itself through operational expertise and a scalable asset base. Its market position is reinforced by the UK’s ambitious net-zero targets, which necessitate significant energy storage capacity expansion in the coming decade.

Revenue Profitability And Efficiency

Gore Street reported revenue of 2.27 million GBp for FY 2024, though it recorded a net loss of 5.66 million GBp, reflecting challenges in translating asset deployment into immediate profitability. The diluted EPS of -0.0117 GBp underscores these pressures. However, the company generated robust operating cash flow of 23.81 million GBp, indicating effective cash generation from its operational assets despite capital expenditures being minimal at 4 GBp.

Earnings Power And Capital Efficiency

The fund’s negative net income highlights near-term earnings volatility, likely tied to project development costs and market conditions. Yet, its substantial operating cash flow suggests underlying earnings potential as assets mature. With no debt and 55.31 million GBp in cash, Gore Street maintains strong liquidity to fund growth without leverage, emphasizing capital efficiency in its investment strategy.

Balance Sheet And Financial Health

Gore Street’s balance sheet is notably debt-free, with cash and equivalents of 55.31 million GBp providing a solid liquidity buffer. The absence of leverage reduces financial risk, while the fund’s market capitalization of 318.21 million GBp reflects investor confidence in its asset-backed model. This conservative financial structure aligns with its long-term investment focus in capital-intensive energy infrastructure.

Growth Trends And Dividend Policy

Despite its net loss, Gore Street declared a dividend of 4.5 GBp per share, signaling commitment to shareholder returns. Growth is driven by the expansion of its energy storage portfolio, benefiting from secular demand for grid flexibility. The fund’s ability to scale assets while maintaining dividends will be critical to sustaining investor interest amid evolving energy market dynamics.

Valuation And Market Expectations

With a market cap of 318.21 million GBp and a beta of 0.37, Gore Street trades as a relatively low-volatility play within renewable energy infrastructure. The valuation reflects expectations of future cash flow growth from its storage assets, though near-term profitability concerns may weigh on multiples until revenue scalability becomes more evident.

Strategic Advantages And Outlook

Gore Street’s strategic edge lies in its first-mover advantage in UK energy storage, coupled with a debt-free balance sheet and operational expertise. The outlook is tied to regulatory support for storage solutions and the fund’s ability to deploy capital efficiently. Success hinges on executing its pipeline while navigating pricing and regulatory risks inherent in the energy transition.

Sources

Company filings, London Stock Exchange disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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