investorscraft@gmail.com

Intrinsic ValueUS Solar Fund Plc (USF.L)

Previous Close£0.33
Intrinsic Value
Upside potential
Previous Close
£0.33

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

US Solar Fund Plc operates as a specialized investment fund focused on solar energy assets in the United States, managed by New Energy Solar Manager Pty Limited. The fund primarily acquires and operates utility-scale solar power plants, generating revenue through long-term power purchase agreements (PPAs) with utilities and corporate off-takers. This positions the company within the renewable energy infrastructure sector, benefiting from stable cash flows tied to contracted energy sales. The fund’s strategy targets operational assets with proven revenue streams, reducing development risk while capitalizing on the growing demand for clean energy. As a financial vehicle, it provides investors exposure to the US solar market without direct operational complexities. However, its performance is closely tied to regulatory support for renewables, energy price trends, and the creditworthiness of PPA counterparties. The fund’s market position is niche, competing with broader renewable energy funds and yieldcos, but its focused US solar portfolio differentiates it in a crowded asset management landscape.

Revenue Profitability And Efficiency

The fund reported negative revenue of $33.4 million and a net loss of $34.9 million for the period, reflecting challenges in its asset portfolio or valuation adjustments. Operating cash flow of $9.5 million suggests some underlying cash generation, but the absence of capital expenditures indicates limited reinvestment activity. The diluted EPS of -$0.10 underscores profitability pressures, likely tied to asset performance or market conditions.

Earnings Power And Capital Efficiency

With no debt and minimal cash reserves ($890,000), the fund’s capital structure appears conservative but may limit flexibility. The lack of leverage suggests a low-risk profile, though it also constrains potential returns. The negative earnings and modest operating cash flow raise questions about the sustainability of its current dividend policy absent improved asset performance.

Balance Sheet And Financial Health

The fund’s balance sheet is debt-free, with negligible cash holdings. This unlevered position reduces financial risk but may indicate limited growth capacity. The absence of capital expenditures aligns with its focus on existing assets, though it may signal a lack of reinvestment opportunities or liquidity constraints.

Growth Trends And Dividend Policy

The fund’s dividend yield of $0.02 per share appears modest relative to its market cap and operational challenges. Negative earnings and revenue trends suggest dividend sustainability depends on asset sales or external financing. Growth prospects are uncertain given the lack of capex and reliance on existing PPAs, though the US solar market’s expansion could provide tailwinds.

Valuation And Market Expectations

The fund’s $126 million market cap and low beta (0.30) reflect its niche positioning and perceived stability, albeit with limited growth expectations. Investors likely price in its contracted cash flows while discounting profitability concerns. The valuation may hinge on future PPA renewals and energy price trends.

Strategic Advantages And Outlook

The fund’s focus on operational US solar assets provides predictable cash flows, but its outlook depends on resolving profitability challenges. Regulatory support for renewables and energy transition trends could benefit its portfolio, though operational efficiency improvements may be needed to stabilize earnings. Strategic asset rotations or portfolio optimizations could enhance returns in the medium term.

Sources

Company filings, London Stock Exchange disclosures

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