YING LI INTL REAL ESTATE LTD (5DM) fair value: what the stock is really worth
As of Sep 25, 2026: fair value of YING LI INTL REAL ESTATE LTD S$0.02, price S$0.02, upside +25.3%, quality 57 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch YING LI INTL REAL ESTATE 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 freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 27, 2026.
How to read this chart
60‑month range 0.0150 SGD – 0.0820 SGD · fair‑value band 0.0172 SGD – 0.0255 SGD · the 0.0170 SGD price screens below the 0.0213 SGD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 27, 2026.
Follow YING LI INTL REAL ESTATE in your weekly email
Every Wednesday you see whether YING LI INTL REAL ESTATE is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
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.
Show more
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.
Stock analysis
YING LI INTL REAL ESTATE LTD (5DM) currently trades at 0.0170 SGD, while our model-based Fair Value estimate is 0.0213 SGD, implying the stock looks roughly 20.2% undervalued today.
Show more
Valuation
Bull case: the Asset-Based group reads highest at a median of 0.0900 SGD per share, and 12 of the 14 models we run sit above the 0.0170 SGD price.
Bear case: the Multiples group reads lowest at 0.0300 SGD, and 2 of the 14 models stay below the price. Evidence for this calculation is low.
Scenario range: 0.0172 SGD (bear) to 0.0255 SGD (bull), the price of 0.0170 SGD sits below it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 57/100 (solid quality), in the Real Estate sector.
Weak Growth: Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
YING LI INTL REAL ESTATE LTD reported revenue of 200M CNY in FY2025 versus 229M CNY in FY2021, a compound −3.3%/yr. Reported net income was 6.4M CNY in FY2025.
Key figures
Market cap 43.5M SGD (≈ $34.0M) · P/S ratio 0.24 · Net margin 3.2% · Return on equity 1.9% · Return on assets (EBIT) 0.9% · Operating margin 26.2% · Revenue (TTM) 184M SGD · Revenue growth (YoY) −15.2%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (low confidence).
What moves the price
The share trades about 45% below its 52-week high and 6% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −10% fair-value upside, at 25%, 5DM screens cheaper than that median.
Fair Value models
Bear 0.0172 SGDFair Value 0.0213 SGDBull 0.0255 SGD
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single 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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.40/100
Revenue growth is inconsistent: the periods point in different directions, so there is no trend to rely on.
Revenue growth 1 year
+0.1%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+6.4%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
−2.8%
Start year 2020 (pandemic). Over 10 years: −10.6% a year
Revenue growth 21 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+16.8%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 3 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 3 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
−27.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year−27.4%
Dividend (yield on the price)0.0%
Profit margin 2020 to 2025 ⓘ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.−15% → 64%
⚠ Revenue per share shrinking 18.3%/yr over ~7Y (margins eroding too) ⓘStructural-decline marker: revenue PER SHARE has fallen over the last decade (robust median trend, not a single year). Backtested across 2005 to 2017, such businesses trailed the market by about 2.5 percentage points per year. Display only: it does not change the fair value or the quality score.
Compare YING LI INTL REAL ESTATE LTD with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Real Estate Services · 520 stocks
Beats the industry median on 6/11 measures
A mixed picture versus its industry peers.
Valuation
Quality Score58 · Above median
Fair Value upside+25.3% · Above median
Profitability
Return on equity (TTM)1.9% · Below median
Return on assets0.4% · Bottom 25%
Net margin (TTM)17.1% · Above median
Operating margin (TTM)26.2% · Above median
Growth and dividend
Revenue growth−15.2% · Bottom 25%
Balance sheet
Debt / equity0.67× · Above median
Valuation Multiplesvs Real Estate Services median · lower = cheaper
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
Frequently asked questions
Is YING LI INTL REAL ESTATE LTD (5DM) overvalued or undervalued?
As of Sep 27, 2026, our model estimates a fair value of 0.0213 SGD versus the last price from Sep 25, 2026 of 0.0170 SGD, about +25% upside (undervalued).
What is the fair value of 5DM?
Our model-based fair value for YING LI INTL REAL ESTATE LTD is 0.0213 SGD (as of Sep 27, 2026), built from audited fundamentals. Last price (from Sep 25, 2026): 0.0170 SGD.
What is the quality score of 5DM?
YING LI INTL REAL ESTATE LTD has a Quality Score of 57/100. 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 YING LI INTL REAL ESTATE LTD (5DM)?
Our model-based price target is the fair value of 0.0213 SGD (as of Sep 27, 2026) from 14 valuation models. Cautious scenario 0.0172 SGD, optimistic scenario 0.0255 SGD. It is a calculation from audited fundamentals, not an analyst target.
What is the YING LI INTL REAL ESTATE LTD stock forecast for 2026?
Our models put fair value at 0.0213 SGD, about +25% upside versus the last price from Sep 25, 2026 of 0.0170 SGD (undervalued). Cautious scenario 0.0172 SGD, optimistic scenario 0.0255 SGD. The calculation is refreshed regularly with new filings.
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 184M SGD (latest available figure, as of Sep 27, 2026).
What is the intrinsic value of YING LI INTL REAL ESTATE LTD (5DM)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For YING LI INTL REAL ESTATE LTD it is 0.0213 SGD per share (as of Sep 27, 2026), against a price of 0.0170 SGD. It is the blended result of 14 valuation models (cash flow, earnings, asset, dividend).
Is YING LI INTL REAL ESTATE LTD stock overvalued or undervalued in 2026?
As of Sep 27, 2026, 5DM trades below its calculated fair value: price 0.0170 SGD, fair value 0.0213 SGD, a gap of about +25% (undervalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 5DM?
No. The price is what the market pays today (0.0170 SGD); the fair value is what the company's own numbers justify (0.0213 SGD). For YING LI INTL REAL ESTATE LTD the two are 0.0043 SGD per share apart. That gap is exactly why we show both numbers side by side.
How much is YING LI INTL REAL ESTATE LTD worth?
The market values YING LI INTL REAL ESTATE LTD at about 43.5M SGD (market capitalisation, as of Sep 27, 2026). Per share that is 0.0170 SGD; our models calculate a fair value of 0.0213 SGD per share.
What do the bullish and bearish scenarios say about 5DM?
Our models span a range for YING LI INTL REAL ESTATE LTD: cautious scenario 0.0172 SGD, base 0.0213 SGD, optimistic 0.0255 SGD per share (as of Sep 27, 2026, price 0.0170 SGD). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of YING LI INTL REAL ESTATE LTD (5DM)?
Balance-sheet figures for YING LI INTL REAL ESTATE LTD (as of Sep 27, 2026): return on equity 1.9%, debt of 0.67 per unit of equity. They feed the Quality Score of 57/100, which measures business quality independently of the share price.
How far is 5DM from its 52-week high?
YING LI INTL REAL ESTATE LTD trades at 0.0170 SGD, about 45% below its 52-week high of 0.0310 SGD and 6% above the low of 0.0160 SGD (as of Sep 25, 2026). Distance from the high says nothing about value: that is what the fair value of 0.0213 SGD is for.
Which stocks are comparable to YING LI INTL REAL ESTATE LTD?
From the same area (Real Estate) we also value Vingroup Joint Stock Company, CBRE Group, KE Holdings, Swire Properties Limited, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is YING LI INTL REAL ESTATE LTD stock attractive at the current price?
The data as of Sep 27, 2026: price 0.0170 SGD, calculated fair value 0.0213 SGD (+25%), Quality Score 57/100, from 14 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 5DM calculated?
We run YING LI INTL REAL ESTATE LTD through 14 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 0.0213 SGD, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 15.1 % above its aggregate fair value. YING LI INTL REAL ESTATE LTD currently trades 20 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of YING LI INTL REAL ESTATE LTD (5DM)?
The latest price we hold is from Sep 25, 2026 and stands at 0.0170 SGD. Our model-based fair value is 0.0213 SGD, about +25% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with YING LI INTL REAL ESTATE LTD right now?
Solid quality (57/100) at a price below fair value, the discount is the argument here, not the business quality. 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.
Key figures of YING LI INTL REAL ESTATE LTD
How large is the market capitalisation of YING LI INTL REAL ESTATE LTD (5DM)?
The market capitalisation of YING LI INTL REAL ESTATE LTD is 43.5M SGD (≈ $34.0M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of YING LI INTL REAL ESTATE LTD (5DM)?
The price-to-sales ratio of YING LI INTL REAL ESTATE LTD is 0.24 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the net margin of YING LI INTL REAL ESTATE LTD (5DM)?
The net margin of YING LI INTL REAL ESTATE LTD is 3.2% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of YING LI INTL REAL ESTATE LTD (5DM)?
The return on equity (ROE) of YING LI INTL REAL ESTATE LTD is 1.9% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of YING LI INTL REAL ESTATE LTD (5DM)?
On an EBIT basis the return on assets of YING LI INTL REAL ESTATE LTD is 0.9% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of YING LI INTL REAL ESTATE LTD (5DM)?
The operating margin of YING LI INTL REAL ESTATE LTD is 26.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at YING LI INTL REAL ESTATE LTD (5DM)?
Revenue at YING LI INTL REAL ESTATE LTD is growing −15.2% versus a year earlier (3y avg +6.4%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How much free cash flow does YING LI INTL REAL ESTATE LTD (5DM) generate?
The free cash flow of YING LI INTL REAL ESTATE LTD is 61.1M SGD (fiscal year 2025). The cash truly left after running and investing in the business, this is what pays dividends and buybacks.
How much net debt does YING LI INTL REAL ESTATE LTD (5DM) carry?
The net debt of YING LI INTL REAL ESTATE LTD is 2.1B SGD (fiscal year 2025, ≈ 35.1 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch YING LI INTL REAL ESTATE LTD in the live analysis
One click puts YING LI INTL REAL ESTATE 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.
