China Resources Land Ltd (CRBJY) fair value: what the stock is really worth
As of Sep 28, 2026: fair value of China Resources Land Ltd $91.15, price $36.46, upside +150.0%, quality 58 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch China Resources Land Ltd ADR 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 29, 2026.
How to read this chart
60‑month range $13.64 – $47.80 · fair‑value band $44.26 – $176.63 · the $36.46 price screens below the $91.15 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). 1 fiscal year is left out: there the valuation rested on only a fraction of the usual models. Dashed = 300-day average. As of Sep 29, 2026.
Follow China Resources Land Ltd ADR in your weekly email
Every Wednesday you see whether China Resources Land Ltd ADR 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.
China Resources Land Limited, an investment holding company, engages in the investment, development, management, and sale of properties in the People's Republic of China. The company operates through three segments: Development Property Business, Investment Property Business, and Asset-light Management Business.
Show more
China Resources Land Limited, an investment holding company, engages in the investment, development, management, and sale of properties in the People's Republic of China. The company operates through three segments: Development Property Business, Investment Property Business, and Asset-light Management Business. It engages in development and sale of residential properties, offices, and commercial premises; and leases investment properties comprising self-developed and under sublease, such as shopping malls, offices, hotels, apartments, and industrial park. In addition, the company is involved in commercial operations and property management; and sports and cultural operations, rental housing business, and urban construction management and consultation services. The company was formerly known as China Resources (Beijing) Land Co., Ltd. and changed its name to China Resources Land Limited in 2001. China Resources Land Limited was founded in 1994 and is headquartered in Wan Chai, Hong Kong. China Resources Land Limited operates as a subsidiary of CRH (Land) Limited.
Stock analysis
China Resources Land Ltd ADR (CRBJY) currently trades at $36.46, while our model-based Fair Value estimate is $91.15, implying the stock looks roughly 60.0% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of $195.60 per share, and 15 of the 16 models we run sit above the $36.46 price.
Bear case: the Dividend Discount group reads lowest at $31.64, and 1 of the 16 models stay below the price. Evidence for this calculation is high.
Scenario range: $44.26 (bear) to $176.63 (bull), the price of $36.46 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 58/100 (solid quality), in the Real Estate sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
China Resources Land Ltd ADR reported revenue of 277B CNY in FY2025 versus 212B CNY in FY2021, a compound +6.9%/yr. Reported net income was 24.7B CNY in FY2025, compounding −6.5%/yr from FY2021.
Key figures
Market cap $29.8B · P/E ratio 6.9 · P/S ratio 0.62 · EPS (TTM) $5.25 · Dividend yield 3.2% · Net margin 8.9% · Return on equity 8.0% · Return on assets (EBIT) 4.3%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 38 out of 100 (medium confidence).
What moves the price
The share trades about 24% below its 52-week high and 7% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Real Estate peers we cover trades at −16% fair-value upside, at 150%, CRBJY screens cheaper than that median.
Fair Value models
Bear $44.26Fair Value $91.15Bull $176.63
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. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then ($3.09 per share) are deliberately not added.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.73/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−0.6%
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.
+10.4%
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.
+9.1%
Start year 2020 (pandemic). Over 10 years: +10.3% a year
Revenue growth 27 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.
+15.4%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 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 5 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.
−0.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year−3.8%
Dividend (yield on the price)3.2%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−3.8% vs 4.1%, slowing
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.25% → 17%
News mood ⓘNews mood, the average tone of recent news (32 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Very negative
Compare China Resources Land Ltd ADR 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 - Development · 577 stocks
Beats the industry median on 12/15 measures
Overall it ranks above its industry peers.
Valuation
Quality Score60 · Top 25%
Fair Value upside+143.4% · Top 25%
Profitability
Return on equity (TTM)8.0% · Above median
Return on assets2.6% · Above median
Net margin (TTM)9.0% · Above median
Operating margin (TTM)14.6% · Above median
Growth and dividend
Revenue growth−6.6% · Below median
Dividend yield (TTM)3.2% · Above median
Balance sheet
Debt / equity0.80× · Highest 25%
Valuation Multiplesvs Real Estate - Development 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). "China Resources Land Ltd ADR Fair Value". https://www.fairvalue-calculator.com/stock/CRBJY
Frequently asked questions
Is China Resources Land Ltd (CRBJY) overvalued or undervalued?
As of Sep 29, 2026, our model estimates a fair value of $91.15 versus a price of $36.46, about +150% upside (undervalued).
What is the fair value of CRBJY?
Our model-based fair value for China Resources Land Ltd ADR is $91.15 (as of Sep 29, 2026), built from audited fundamentals. The current price: $36.46.
What is the quality score of CRBJY?
China Resources Land Ltd ADR has a Quality Score of 58/100. 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 China Resources Land Ltd (CRBJY)?
Our model-based price target is the fair value of $91.15 (as of Sep 29, 2026) from 16 valuation models. Cautious scenario $44.26, optimistic scenario $176.63. It is a calculation from audited fundamentals, not an analyst target.
What is the China Resources Land Ltd ADR stock forecast for 2026?
Our models put fair value at $91.15, about +150% upside versus a price of $36.46 (undervalued). Cautious scenario $44.26, optimistic scenario $176.63. The calculation is refreshed regularly with new filings.
What is the revenue of China Resources Land Ltd (CRBJY)?
China Resources Land Ltd ADR reported trailing-twelve-month revenue of about 281B CNY (latest available figure, as of Sep 29, 2026).
Does China Resources Land Ltd ADR pay a dividend?
China Resources Land Ltd ADR currently shows a dividend yield of about 3.20% relative to its recent price (as of Sep 29, 2026).
What is the intrinsic value of China Resources Land Ltd (CRBJY)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For China Resources Land Ltd ADR it is $91.15 per share (as of Sep 29, 2026), against a price of $36.46. It is the blended result of 16 valuation models (cash flow, earnings, asset, dividend).
Is China Resources Land Ltd ADR stock overvalued or undervalued in 2026?
As of Sep 29, 2026, CRBJY trades below its calculated fair value: price $36.46, fair value $91.15, a gap of about +150% (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 CRBJY?
No. The price is what the market pays today ($36.46); the fair value is what the company's own numbers justify ($91.15). For China Resources Land Ltd ADR the two are $54.69 per share apart. That gap is exactly why we show both numbers side by side.
How much is China Resources Land Ltd ADR worth?
The market values China Resources Land Ltd ADR at about $29.8B (market capitalisation, as of Sep 29, 2026). Per share that is $36.46; our models calculate a fair value of $91.15 per share.
What do the bullish and bearish scenarios say about CRBJY?
Our models span a range for China Resources Land Ltd ADR: cautious scenario $44.26, base $91.15, optimistic $176.63 per share (as of Sep 29, 2026, price $36.46). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of CRBJY?
China Resources Land Ltd ADR trades at a price-to-earnings ratio of 6.9 (as of Sep 29, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $91.15 is built from several models across several years. Other multiples: PEG 0.7, P/B 0.7, P/S 0.7, EV/EBITDA 6.8.
What is the PEG ratio of CRBJY?
The PEG ratio of China Resources Land Ltd ADR is 0.65 (P/E divided by earnings growth, as of Sep 29, 2026). That is below 1, so growth is priced more cheaply than the earnings multiple alone suggests.
How solid is the balance sheet of China Resources Land Ltd (CRBJY)?
Balance-sheet figures for China Resources Land Ltd ADR (as of Sep 29, 2026): return on equity 8.0%, debt of 0.80 per unit of equity. They feed the Quality Score of 58/100, which measures business quality independently of the share price.
How far is CRBJY from its 52-week high?
China Resources Land Ltd ADR trades at $36.46, about 24% below its 52-week high of $47.80 and 7% above the low of $34.01 (as of Sep 28, 2026). Distance from the high says nothing about value: that is what the fair value of $91.15 is for.
Which stocks are comparable to China Resources Land Ltd ADR?
From the same area (Real Estate) we also value Sun Hung Kai Properties Limited, CK Asset Holdings, Hongkong Land Holdings, DLF 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 China Resources Land Ltd ADR stock attractive at the current price?
The data as of Sep 29, 2026: price $36.46, calculated fair value $91.15 (+150%), Quality Score 58/100, from 16 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 CRBJY calculated?
We run China Resources Land Ltd ADR through 16 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 $91.15, 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 14.5 % above its aggregate fair value. China Resources Land Ltd ADR currently trades 60 % 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 China Resources Land Ltd (CRBJY)?
The closing price on Sep 28, 2026 was $36.46. Our model-based fair value is $91.15, about +150% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with China Resources Land Ltd ADR right now?
The price is below even our cautious bear case ($44.26). The market is more pessimistic than our downside scenario. The model range is unusually wide ($44.26 to $176.63). The outcome hinges heavily on assumptions, so read the point estimate with caution. Solid quality (58/100) 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.
Where does the earnings growth of China Resources Land Ltd (CRBJY) come from?
Earnings per share at China Resources Land Ltd ADR grew +5.3 % a year from 2014 to 2025. Broken into its drivers: revenue per share +11.3 %, EBIT margin −4.1 %, tax rate −0.7 %, residual (interest, one-offs) −0.7 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of China Resources Land Ltd ADR
How large is the market capitalisation of China Resources Land Ltd (CRBJY)?
The market capitalisation of China Resources Land Ltd ADR is $29.8B. 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 China Resources Land Ltd (CRBJY)?
The price-to-sales ratio of China Resources Land Ltd ADR is 0.62 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of China Resources Land Ltd (CRBJY)?
Earnings per share at China Resources Land Ltd ADR are $5.25 (price ÷ EPS = P/E 6.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of China Resources Land Ltd (CRBJY)?
The dividend yield of China Resources Land Ltd ADR is 3.2% (payout 22.2%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of China Resources Land Ltd (CRBJY)?
The net margin of China Resources Land Ltd ADR is 8.9% (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 China Resources Land Ltd (CRBJY)?
The return on equity (ROE) of China Resources Land Ltd ADR is 8.0% (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 China Resources Land Ltd (CRBJY)?
On an EBIT basis the return on assets of China Resources Land Ltd ADR is 4.3% (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 China Resources Land Ltd (CRBJY)?
The operating margin of China Resources Land Ltd ADR is 14.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at China Resources Land Ltd (CRBJY)?
Revenue at China Resources Land Ltd ADR is growing −6.6% versus a year earlier (3y avg +10.4%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at China Resources Land Ltd (CRBJY)?
Earnings per share at China Resources Land Ltd ADR are growing −11.6% versus a year earlier. How much earnings per share grew versus a year earlier.
How much free cash flow does China Resources Land Ltd (CRBJY) generate?
The free cash flow of China Resources Land Ltd ADR is $37.9B (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 China Resources Land Ltd (CRBJY) carry?
The net debt of China Resources Land Ltd ADR is $171B (fiscal year 2025, ≈ 4.5 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 China Resources Land Ltd ADR in the live analysis
One click puts China Resources Land Ltd ADR 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.
Broad data
Sep 29, 2026