U                                
                                
                                sing a two‑stage free‑cash‑flow‑to‑equity approach, Ying Li International Real Estate’s fair‑value estimate is S$0.024. The market price of S$0.029 indicates the stock is trading near its intrinsic value, while peers are priced at a higher premium to fair value, with an industry average of –115%.
    To derive this intrinsic value, we project the company’s future cash flows and discount them to present value with a discounted‑cash‑flow (DCF) model. The two‑stage model applies a higher growth rate in the first decade, followed by a lower, more stable growth phase. Because no analyst FCF forecasts are available, we extrapolate from the last reported figure, assuming a decelerating shrinkage for declining cash flows and a slowing growth for expanding ones. This reflects the typical pattern that early‑year growth is more volatile than later years.
    We discount the projected cash flows at 11% to account for the time value of money. The resulting present value of the 10‑year cash flow stream is CN¥200 million.
    | Year | Levered FCF (CN¥ m) | Growth % | Discounted PV (CN¥ m) |
    |------|---------------------|----------|-----------------------|
    | 2026 | 39.4 | –14.94% | 35.5 |
    | 2027 | 35.5 | –9.73% | 28.9 |
    | 2028 | 33.4 | –6.09% | 24.5 |
    | 2029 | 32.2 | –3.54% | 21.3 |
    | 2030 | 31.6 | –1.76% | 18.9 |
    | 2031 | 31.5 | –0.51% | 17.0 |
    | 2032 | 31.6 | 0.37% | 15.4 |
    | 2033 | 31.9 | 0.98% | 14.0 |
    | 2034 | 32.3 | 1.41% | 12.8 |
    | 2035 | 32.9 | 1.71% | 11.8 |
    The sum of these discounted cash flows confirms the CN¥200 million present value, supporting the S$0.024 fair‑value estimate.                            
realestate
Assessing the True Worth of Ying Li International Real Estate (SGX:5DM)
Key Insights: 2‑Stage FCF‑to‑Equity Analysis Shows Ying Li International Real Estate’s Fair Value Is…
                            Read More - realestate 
                            
                                
                                    
                                        
                                            
                                                 
                                            
                                            
                                    
                                    
                                
                            
                        
                        
                                                realestate
                                                
                                        Saudi Real Estate & 2 Emerging Small Caps Show Promise
                                                    Gulf markets rise on strong earnings and U.S. policy, yet Saudi index dips amid a dynamic Middle East.                                                
                                                
                                            
                            Read More - realestate 
                            
                                
                                    
                                        
                                            
                                                 
                                            
                                            
                                    
                                    
                                
                            
                        
                         
                                            
                                                realestate
                                                
                                        Pipeline: Commercial Real Estate Deals 10/31/25
                                                    Top deals: $7M industrial sale & 47,500‑sq‑ft tire shop lease. (BizSense Pro required)                                                
                                                
                                            
                            Read More  
                            
                                
                                    
                                        
                                            
                                                 
                                            
                                            
                                    
                                    
                                
                            
                        
                     
                                            
                                                realestate
                                                
                                        Pipeline: Commercial Real Estate Deals 10/31/25
                                                Top deals: $7M industrial sale & 47,500‑sq‑ft tire shop lease. (BizSense Pro required)                                                
                                                
                                             
                                                         
                                                         
                                                         
                                                         
                                                         
                                                         
                     
                 
                         
                         
                        