EN DE

Silver Grant International Industries Ltd (0171) Fair Value & Analysis

Real Estate · HK · Market cap HK$83.0M (≈ $10.6M) · ISIN HK0171000877

What is Silver Grant International Industries Ltd really worth?

SG Silver Grant International Industries Ltd 0171 · HK
PriceHK$0.0510
Fair ValueHK$0.0382
Upside−25.1%
Quality28/100

Below-average quality, and trading another 34% above our fair value of HK$0.0382.

As of Aug 27, 2026, the fair value of Silver Grant International Industries Ltd is HK$0.0382 per share against a price of HK$0.0510, so the fair value sits 25% below the price. A model estimate blended from multiple valuation models, recalculated regularly.

Watch Silver Grant International Industries Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card. Watch for free

Risks

!Expensive Growth (revenue 5y +3.3 %/yr)
!Thin margins · 0.0% net margin
!Low debt · negative free cash flow
!Trails peers (1/7)
!Narrow moat 0/100
!Evidence only low, so the estimate is less certain
!Weak on valuation: 5 out of 100
Evidence: Low Range HK$0.0347 – HK$0.0451

Fair value as of: Aug 27, 2026

From 1 valuation models · updated 10 days ago

Fair value updated Aug 27, 2026, revised from HK$0.0366 to HK$0.0382 (+4.3%) since Aug 13, 2026. Share price +10.9% over the past month.

What runs behind every stock

69 individual criteria per stock, every one traceable See the method →

What matters now

  • The price sits above even our optimistic bull case (HK$0.0451). The favourable scenario is already priced in.
  • Weak quality (28/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • Evidence is limited here (fewer models, shorter history), so the fair value is a rougher estimate than usual.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.

Price vs Fair Value (5 years)

HK$0.9600 HK$0.0320 Fair Value HK$0.0382 Nov 2020 Sep 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 27, 2026.

How to read this chart

60‑month range HK$0.0320 – HK$0.9600 · fair‑value band HK$0.0347 – HK$0.0451 · the HK$0.0510 price screens above the HK$0.0382 fair value. Dashed = 300-day average. As of Aug 27, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Silver Grant International Industries Ltd (0171) currently trades at HK$0.0510, while our model-based Fair Value estimate is HK$0.0382, implying the stock looks roughly 33.5% overvalued today. The Quality Score stands at 28/100 (below-average quality), in the Real Estate sector. How firm this estimate is: it rests on 1 models at a data quality of 93/100, which puts the evidence level at low.

Revenue declined 25.7% year over year. It earns a return on equity of −48.7%. Net debt stands at HK$3.5B. Fundamentals as of Aug 27, 2026

Our scenario range runs from HK$0.0347 (bear case) to HK$0.0451 (bull case); at HK$0.0510, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 62% below its 52-week high and 70% above its 52-week low, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at −23% fair-value upside, at −25%, 0171 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small. Every input is real reported data, nothing guessed.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
NCAV (Graham) best evidence HK$0.3000 HK$0.4100 HK$0.6100 54
All 1 models by family
Asset-Based
NCAV (Graham) best evidence HK$0.3000 HK$0.4100 HK$0.6100 54

Notify me when 0171 reaches fair value

Put 0171 on your watchlist. We get in touch as soon as price and fair value meet or the trend turns.

Set up alert →

Free, no payment details. Unsubscribe anytime in one click.

Key figures & financial health

EPS (TTM) HK$−0.1300
Return on equity −48.7% TTM
Return on assets (EBIT) −0.6% avg 5y
Operating margin 3,323% TTM
Revenue (TTM) −HK$9.5M TTM
Revenue growth (YoY) −25.7% 3y avg +3.8%
More key figures
Growth
EPS growth (YoY) −67.6%
Balance sheet & cash flow
Free cash flow −HK$47.0M FY2025
Net debt HK$3.5B FY2025

Figures from reported company fundamentals · as of Aug 27, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 28/100

Of which business quality 26 · Market factors (momentum, volatility) 25

Profitability 1
Margins and returns on capital today
Quality Growth 31
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 6
Balance sheet, leverage, solvency risk
Investment 83
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 16
Price trend over the last 3–12 months (market factor)
52W Momentum 10
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

All values are scores from 0 to 100 (100 = best against fixed, research-based bands), not percentages. The three market factors (momentum, 52-week proximity, low volatility) are displayed but carry zero weight in the headline number: market sentiment is not a business property.

About the company

Silver Grant International Holdings Group Limited, an investment holding company, engages in the property investment and securities trading businesses in the People's Republic of China. The company operates through Property Leasing, Investments, and New Energy Investment and Operation segments.

Full company description

Silver Grant International Holdings Group Limited, an investment holding company, engages in the property investment and securities trading businesses in the People's Republic of China. The company operates through Property Leasing, Investments, and New Energy Investment and Operation segments. It invests in and develops residential and commercial properties; and operation of distributed photovoltaic power generation stations and the energy storage business. The company is also involved in environmental conservation and renewable energy investment, non-performing asset investment, and trading activities; and provision of corporate management services. The company was formerly known as Silver Grant International Industries Limited and changed its name to Silver Grant International Holdings Group Limited in May 2019. Silver Grant International Holdings Group Limited was incorporated in 1960 and is based in Wan Chai, Hong Kong.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Silver Grant International Industries Ltd reported revenue of HK$111M in FY2025 versus HK$124M in FY2021, a compound −2.7%/yr. Reported net income was −HK$946M in FY2025.

Growth Quality 19/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
HK$111M
Latest YoY
+40.7%
Avg. revenue growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+3.8%
Avg. revenue growth/yr (5Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+3.3%
Avg. revenue growth/yr (25Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
−1.3%
EBIT margin (trend) Operating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.
−127.6% (2019) → −34.6% (2024)
Value creation/yr We only publish this rate when it is defensible. Reason: fiscal 2025 is a loss year, no rate is defined from a loss
not computed
Revenue −2.7%/yr
FY21 HK$124M
FY22 HK$98.9M
FY23 HK$125M
FY24 HK$78.7M
FY25 HK$111M
Net income
FY21 −HK$1.5B
FY22 −HK$735M
FY23 −HK$947M
FY24 −HK$757M
FY25 −HK$946M

0171 screens 34% overvalued. Compare with CBRE Group →

Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Silver Grant International Industries Ltd Fair Value". https://www.fairvalue-calculator.com/stock/0171.HK

Peer Group

Real Estate Services · 525 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 26 · Bottom 25%
Fair Value upside −22% · Below median
Return on assets −4% · Bottom 25%
Net margin (TTM) 0% · Below median
Revenue growth −26% · Bottom 25%
Debt / equity 0.27× · Lower than median

Strength profile in five axes (Snowflake)

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUEFUTUREPASTHEALTHDIVIDEND
This stock
VALUEFUTUREPASTHEALTHDIVIDEND
Sector peers
VALUE5 · sector 29
FUTURE0 · sector 11
PAST0 · sector 17
HEALTH86 · sector 84
DIVIDEND0 · sector 63

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

Similar stocks

10 more Real Estate Services stocks, each showing price versus our Fair Value estimate (as of Aug 27, 2026).

Stock Price Fair Value vs Fair Value
CBRE Group CBRE $148.74 $69.47 −53%
Vonovia SE VNA €19.85 €36.67 +85%
Cellnex Telecom, S.A CLNX €27.47 €25.46 −7%
KE Holdings BEKE $17.42 $6.57 −62%
Jones Lang LaSalle Incorporated JLL $378.01 $290.25 −23%
Swire Properties Limited 1972 HK$24.84 HK$5.12 −79%
CoStar Group CSGP $32.22 $4.64 −86%
China Resources Mixc Lifestyle Services Limited 1209 HK$39.84 HK$34.95 −12%
CapitaLand Investment Limited 9CI 2.66 SGD 0.4900 SGD −82%
Plaza S.A MALLPLAZA 4,040 CLP 4,571 CLP +13%

Compare Silver Grant International Industries Ltd with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Real Estate stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

🥇 Backtested Best 🏆 Big Names ⭐ Top Rated 💎 Quality on Sale 🚀 Profitable Growth 🧊 Quality Compounders 💵 Dividend Stars 📈 Strong Momentum 📉 Fallen Angels ⚖️ Deeply Undervalued 🔍 Small-Cap Gems 🏰 Moat at a Fair Price 💼 Insider Buying 🎩 Buffett-Style Quality 📚 Peter Lynch GARP 🧮 Greenblatt Magic Formula 🛡️ Graham Defensive

Discover tools

Stock screener Filter by region, size and sector Compare tool Two stocks side by side Extrinsic Value Calculator (Options) Splits an option premium into intrinsic and extrinsic (time) value. Peter Lynch Fair Value Formula & Calculator Apply Peter Lynch's fair value formula in seconds: fair P/E ≈ earnings growth (+ dividend) - free, with formula and example.

Frequently asked questions

Is Silver Grant International Industries Ltd (0171) overvalued or undervalued?
As of Aug 27, 2026, our model estimates a fair value of HK$0.0382 versus a price of HK$0.0510, about −25% upside (overvalued).
What is the fair value of 0171?
Our model-based fair value for Silver Grant International Industries Ltd is HK$0.0382 (as of Aug 27, 2026), built from audited fundamentals. The current price: HK$0.0510.
What is the quality score of 0171?
Silver Grant International Industries Ltd has a Quality Score of 28/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Silver Grant International Industries Ltd (0171)?
Our model-based price target is the fair value of HK$0.0382 (as of Aug 27, 2026) from 1 valuation models. Cautious scenario HK$0.0347, optimistic scenario HK$0.0451. It is a calculation from audited fundamentals, not an analyst target.
What is the Silver Grant International Industries Ltd stock forecast for 2026?
Our models put fair value at HK$0.0382, about −25% upside versus a price of HK$0.0510 (overvalued). Cautious scenario HK$0.0347, optimistic scenario HK$0.0451. The calculation is refreshed regularly with new filings.
What is the net profit margin of 0171?
The net profit margin of Silver Grant International Industries Ltd is about 0.0%, meaning it keeps roughly 0.0% of revenue as net income. Based on the latest reported figures.
Free · no account needed

Watch Silver Grant International Industries Ltd in the live analysis

One click puts Silver Grant International Industries Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.

Watch for free →

Zero risk: nothing is ever charged. Your watchlist is yours, with or without an account.