EN DE

YING LI INTL REAL ESTATE LTD (5DM) Fair Value & Analysis

Real Estate · SG · Market cap 48.6M SGD

YL YING LI INTL REAL ESTATE LTD 5DM · SG
Price0.0180 SGD
Fair Value0.0229 SGD
Upside+27.2%
Quality55/100
Watch YING LI INTL REAL ESTATE LTD for free, get notified when fair value or trend changes. Watch for free
Weak Growth
Thin margins · 3.2% net margin
Moderate debt · generates free cash flow
Trails peers (4/11)
Narrow moat 30/100
Evidence: High Range 0.0188 SGD – 0.0229 SGD Share as image

Fair value as of: Aug 13, 2026

From 14 valuation models · updated 4 days ago

Share price −5.3% over the past month.

A solid business, screening 27% undervalued on our models.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The price is below even our cautious bear case (0.0188 SGD). The market is more pessimistic than our downside scenario.
  • Solid quality (55/100) at a price below fair value, the discount is the argument here, not the business quality.
  • As a real-estate business, asset- and dividend-based methods carry more weight here than a standard DCF.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

0.0890 SGD 0.0150 SGD Fair Value 0.0229 SGD May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range 0.0150 SGD – 0.0890 SGD · fair‑value band 0.0188 SGD – 0.0229 SGD · the 0.0180 SGD price screens below the 0.0229 SGD fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

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

Analysis

YING LI INTL REAL ESTATE LTD (5DM) currently trades at 0.0180 SGD, while our model-based Fair Value estimate is 0.0229 SGD, implying the stock looks roughly 27.2% undervalued today. The Quality Score stands at 55/100 (solid quality), in the Real Estate sector. Bull case: trading below our estimate, it may offer upside if the fundamentals hold. Bear case: a low price can be a value trap when quality is weak or the data is thin (evidence: high), always confirm before acting.

Over the trailing twelve months, YING LI INTL REAL ESTATE LTD generated revenue of 200M SGD at a net margin of 3.2%. Revenue declined 2.6% year over year. It earns a return on equity of 0.4%. Net debt stands at 2.1B SGD. Fundamentals as of Aug 13, 2026

Our scenario range runs from 0.0188 SGD (bear case) to 0.0229 SGD (bull case); at 0.0180 SGD, the current price sits below 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 47% below its 52-week high, currently below its 200-day average. For context, the median of 10 Real Estate peers we cover trades at 15% fair-value upside, at 27%, 5DM screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted 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.

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
Growth DCF 0.0200 SGD 0.2700 SGD 80
Rev-Margin DCF 0.3400 SGD 1.05 SGD 74
Residual Income 0.4000 SGD 0.3500 SGD 0.2100 SGD 61
All 14 models by family
DCF Models
FCF DCF 0.3200 SGD 38
5Y Revenue Exit 0.2400 SGD 0.8500 SGD 39
5Y EBITDA Exit 0.1200 SGD 0.5700 SGD 1.45 SGD 41
10Y Revenue Exit 0.3200 SGD 0.5900 SGD 36
10Y EBITDA Exit 0.0200 SGD 0.6200 SGD 1.67 SGD 37
Multiples
P/S Multiple 0.0300 SGD 0.0400 SGD 0.0500 SGD 58
P/B Multiple 0.0300 SGD 0.0400 SGD 0.0500 SGD 55
EV/EBIT 0.4200 SGD 0.6900 SGD 0.9700 SGD 53
EV/EBITDA 0.2500 SGD 0.4700 SGD 0.6900 SGD 54
EV/Revenue 0.1400 SGD 0.3000 SGD 43
Asset-Based
NCAV (Graham) 0.3400 SGD 0.4500 SGD 0.6700 SGD 50
Growth DCF
Growth DCF 0.0200 SGD 0.2700 SGD 80
Rev-Margin DCF 0.3400 SGD 1.05 SGD 74
Economic Profit
Residual Income 0.4000 SGD 0.3500 SGD 0.2100 SGD 61

Widest divergence: Asset-Based (0.4500 SGD) versus Growth DCF (0.0200 SGD). Highest evidence: Growth DCF (80).

Notify me when 5DM reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 200M SGD
Revenue growth (YoY) -2.6%
Net margin 3.2%
Return on equity 0.4%
Free cash flow 61.1M SGD FY2025
Operating margin 12.9%
More key figures
Net debt 2.1B SGD FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 55/100

Of which business quality 54 · Market factors (momentum, volatility) 18

Profitability 13
Margins and returns on capital today
Quality Growth 32
Are margins and returns improving?
Cashflow 100
Earnings quality: real cash, not paper profit
Fin. Strength 21
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 53
Calm price path (market factor)
Momentum 5
Price trend over the last 3–12 months (market factor)
52W Momentum 0
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.

About the company

Ying Li International Real Estate Limited, an investment holding company, operates as a property developer in Singapore, Hong Kong, and the People's Republic of China. It operates through Property Investment, Property Development, and Others segments.

Full company description

Ying Li International Real Estate Limited, an investment holding company, operates as a property developer in Singapore, Hong Kong, and the People's Republic of China. It operates through Property Investment, Property Development, and Others segments. The company develops and sells residential, commercial, and other types of properties; provides equity investment in property development companies; and leases investment properties. It is also involved in the provision of property consulting, selling, marketing, and management services, as well as mall and commercial property management, carpark, and corporate management consultancy services. Ying Li International Real Estate Limited was incorporated in 1991 and is headquartered in Singapore. Ying Li International Real Estate Limited is a subsidiary of DBS Vickers Securities (Singapore) Pte. Ltd.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

YING LI INTL REAL ESTATE LTD reported revenue of 200M SGD in FY2025 versus 229M SGD in FY2021, a compound −3.3%/yr. Reported net income was 6.4M SGD in FY2025.

Growth Quality 40/100
Revenue growth is weak, negative or inconsistent.
Latest Revenue (FY 2025)
200M SGD
Latest YoY
+0.1%
Avg. 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.
+6.4%
Avg. 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.
−2.8%
Avg. growth/yr (21Y) 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.
+16.8%
Revenue −3.3%/yr
FY21 229M SGD
FY22 166M SGD
FY23 209M SGD
FY24 200M SGD
FY25 200M SGD
Net income
FY21 −254M SGD
FY22 −341M SGD
FY23 16.9M SGD
FY24 −178M SGD
FY25 6.4M SGD

Watch 5DM: get an alert when its fair value changes →

Share or link this analysis
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). "YING LI INTL REAL ESTATE LTD Fair Value". https://www.fairvalue-calculator.com/stock/5DM

Peer Group

Real Estate Services · 530 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 56 · Above median
Fair Value upside +11% · Above median
Return on equity (TTM) 0% · Below median
Return on assets 0% · Bottom 25%
Net margin (TTM) 3% · Below median
Operating margin (TTM) 13% · Below median
Revenue growth -3% · Below median
Debt / equity 0.67× · Higher than median

Valuation Multiples vs Real Estate Services median · lower = cheaper

P/S (TTM) 0.19× · Cheaper than 75% of peers
P/FCF 0.6× · Cheaper than 75% of peers
EV/EBITDA 36.8× · Pricier than 75% of peers

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.

VALUE 48 · sector 34
FUTURE 0 · sector 10
PAST 1 · sector 16
HEALTH 67 · sector 84
DIVIDEND 0 · sector 59

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

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Real Estate Services stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Plaza S.A MALLPLAZA 3,989 CLP 4,571 CLP +15%
PT Solusi Tunas Pratama Tbk SUPR 43,850 IDR 15,049 IDR -66%
Cencosud Shopping S.A CENCOMALLS 2,412 CLP 2,976 CLP +23%
PT Sarana Menara Nusantara Tbk. owns and TOWR 392.00 IDR 1,012 IDR +158%
PT Metropolitan Kentjana Tbk MKPI 22,000 IDR 19,160 IDR -13%
PT Bangun Kosambi Sukses Tbk, CBDK 3,610 IDR 3,464 IDR -4%
IRSA Inversiones y Representaciones Sociedad Anónima, IRSA 2,495 ARS 2,990 ARS +20%
PT Plaza Indonesia Realty Tbk PLIN 2,510 IDR 2,698 IDR +7%
PT MNC Tourism Indonesia Tbk, KPIG 74.00 IDR 122.12 IDR +65%
PT Indonesian Paradise Property Tbk INPP 770.00 IDR 291.52 IDR -62%

Compare YING LI INTL REAL ESTATE 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

Frequently asked questions

Is YING LI INTL REAL ESTATE LTD (5DM) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 0.0229 SGD versus a price of 0.0180 SGD, about +27% (undervalued).
What is the fair value of 5DM?
Our model-based fair value for YING LI INTL REAL ESTATE LTD is 0.0229 SGD (as of Aug 13, 2026), built from audited fundamentals. The current price is 0.0180 SGD.
What is the quality score of 5DM?
YING LI INTL REAL ESTATE LTD has a Quality Score of 55/100. 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 revenue of YING LI INTL REAL ESTATE LTD (5DM)?
YING LI INTL REAL ESTATE LTD reported trailing-twelve-month revenue of about 200M SGD (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 5DM?
The net profit margin of YING LI INTL REAL ESTATE LTD is about 3.2%, meaning it keeps roughly 3.2% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track YING LI INTL REAL ESTATE LTD and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.