investorscraft@gmail.com

Intrinsic ValueNextEnergy Solar Fund Limited (NESF.L)

Previous Close£51.50
Intrinsic Value
Upside potential
Previous Close
£51.50

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

NextEnergy Solar Fund Limited (NESF) is a UK-focused investment fund specializing in operational and development-stage solar photovoltaic (PV) assets. The fund primarily targets ground-based, utility-scale solar projects across agricultural, industrial, and commercial sites, with a secondary focus on building-integrated installations. NESF operates in the renewable energy sector, specifically within solar power generation, and aligns its strategy with the UK's transition to low-carbon energy. Its revenue model is anchored in long-term power purchase agreements (PPAs) and government-backed renewable energy incentives, providing stable cash flows. The fund maintains a diversified portfolio, limiting exposure to any single project to 30% of gross asset value, mitigating concentration risk. NESF holds a niche position as a dedicated solar infrastructure investor, differentiating itself from broader renewable energy funds. Its focus on operational assets with predictable yields appeals to income-oriented investors, while selective development-stage investments offer growth potential. The fund's emphasis on controlling interests, either through sole ownership or structured agreements, ensures operational influence over its assets.

Revenue Profitability And Efficiency

NESF reported revenue of £35.8 million (GBp 3,581,000) for the period, though net income stood at a loss of £8.4 million (GBp -8,357,000), reflecting potential asset revaluations or one-time costs. The fund generated £51.5 million (GBp 51,456,000) in operating cash flow, underscoring the cash-generative nature of its solar assets. With no capital expenditures recorded, the fund appears to be in a harvesting phase for its operational portfolio.

Earnings Power And Capital Efficiency

The diluted EPS of -1.42p suggests temporary earnings pressure, possibly due to financing costs or mark-to-market adjustments. However, the strong operating cash flow indicates underlying earnings power from its solar assets. The fund's ability to maintain an 8.43p dividend per share despite the net loss highlights the disconnect between accounting earnings and cash distribution capacity in infrastructure funds.

Balance Sheet And Financial Health

NESF maintains a conservative balance sheet with £8.9 million (GBp 8,860,000) in cash against £198.3 million (GBp 198,336,000) of total debt. The debt level appears manageable given the stable cash flows from operational assets. The absence of capital expenditures suggests limited near-term funding requirements, supporting financial flexibility.

Growth Trends And Dividend Policy

The fund's growth is tied to the UK solar market expansion and potential acquisitions within its 10% development asset allowance. Its 8.43p dividend reflects a commitment to income generation, with yield sustainability supported by operating cash flows. The renewable energy sector's structural growth provides a favorable backdrop for portfolio appreciation and new investment opportunities.

Valuation And Market Expectations

With a market cap of £381 million (GBp 381,357,600) and a beta of 0.29, NESF trades as a low-volatility renewable infrastructure play. The valuation likely reflects both the yield characteristics of its assets and growth potential from the UK's energy transition. Market expectations appear balanced between current income and long-term renewable energy sector growth.

Strategic Advantages And Outlook

NESF benefits from its pure-play solar focus and operational asset base in the stable UK market. Its strategic advantage lies in predictable cash flows from PPAs and renewable incentives. The outlook remains positive given policy support for solar energy, though dependent on energy price trends and financing costs. The fund is well-positioned to capitalize on the UK's net-zero transition while delivering shareholder returns.

Sources

Company description, financial data from disclosed ticker information

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