Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.
Shui On LandSOLLF 40 Intrinsic Value: Projected FCF is $1.55 as of Aug. 29, 2026. GuruFocus rates SOLLF with a GF Score™ of 40/100 and a GF Value™ of $0.05. The stock has 8 warning signs investors should review. Among 1,270 Real Estate companies, Shui On Land ranks better than 97.87% on this metric.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.
As of today (2026-08-29), Shui On Land's Intrinsic Value: Projected FCF is $1.55. The stock price of Shui On Land is $0.085. Therefore, Shui On Land's Price-to-Intrinsic-Value-Projected-FCF of today is 0.1.
The historical rank and industry rank for Shui On Land's Intrinsic Value: Projected FCF or its related term are showing as below:
SOLLF'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.05 Med: 0.1 Max: 0.56
Current: 0.05
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Shui On Land was 0.56. The lowest was 0.05. And the median was 0.10.
SOLLF's Price-to-Projected-FCF is ranked better than 97.87% of 1270
companies
in the Real Estate industry
Industry Median: 0.63
vs SOLLF: 0.05
Shui On Land (OTCPK:SOLLF) Intrinsic Value: Projected FCF Explanation
The growth multiple is capped between 8.35 and 17.74.
Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.
Shui On Land's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
0.085
/
1.0884029809635
=
0.08
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Shui On Land Intrinsic Value: Projected FCF Related Terms
Shui On Land Intrinsic Value: Projected FCF Historical Data
* Premium members only.
The historical data trend for Shui On Land's Intrinsic Value: Projected FCF can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Shui On Land Intrinsic Value: Projected FCF Competitor Comparison
For the Real Estate - Development subindustry, Shui On Land's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Shui On Land Price-to-Projected-FCF vs Real Estate Industry
For the Real Estate industry and Real Estate sector, Shui On Land's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Shui On Land's Price-to-Projected-FCF falls into.
Shui On Land Intrinsic Value: Projected FCF Calculation
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.
The details of how we calculate the intrinsic value of stocks are described in detail here.
This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
What does a Intrinsic Value: Projected FCF of $1.55 mean?
Shui On Land (SOLLF) has a Intrinsic Value: Projected FCF of $1.55 as of Aug. 29, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Shui On Land and its competitors. According to the industry distribution chart, Shui On Land ranks #27 out of 1270 companies in the Real Estate industry, placing it in the top 2.1%.
Is Shui On Land's Intrinsic Value: Projected FCF too high?
Shui On Land's current Intrinsic Value: Projected FCF is $1.55. The Real Estate industry median Intrinsic Value: Projected FCF is 0.63. Shui On Land's value of $1.55 is 146% above this industry median. Based on the distribution chart, Shui On Land ranks #27 out of 1270 companies in the Real Estate industry, which is in the top quartile — a strong position relative to peers. Overall, Shui On Land has a GF Score™ of 40/100, reflecting its overall financial health beyond just this single metric.
How does Shui On Land's Intrinsic Value: Projected FCF compare to competitors?
According to the Real Estate industry distribution chart, Shui On Land ranks #27 out of 1270 companies for Intrinsic Value: Projected FCF. This places Shui On Land in the top 2% of its industry — outperforming the majority of peers. The industry median Intrinsic Value: Projected FCF is 0.63. Shui On Land's value of $1.55 is 146% above this benchmark. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Intrinsic Value: Projected FCF for a Real Estate company?
The median Intrinsic Value: Projected FCF among Real Estate companies is 0.63, based on 1,270 companies in the industry. Companies in the top quartile (top 25%) have a Intrinsic Value: Projected FCF significantly above this median, while those in the bottom quartile fall well below. However, Intrinsic Value: Projected FCF should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Shui On Land's current Intrinsic Value: Projected FCF of $1.55 is 146% above the industry median. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Intrinsic Value: Projected FCF mean?
A high Intrinsic Value: Projected FCF can signal that a stock is expensive relative to its fundamentals. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Shui On Land and its competitors. For the Real Estate industry, the median Intrinsic Value: Projected FCF is 0.63 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Shui On Land's current Intrinsic Value: Projected FCF is $1.55. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Shui On Land stock overvalued right now?
Shui On Land (SOLLF) has a current Intrinsic Value: Projected FCF of $1.55. The stock's GF Value™ is $0.05, compared to a current price of $0.09 — trading 70% above its estimated fair value. The current Intrinsic Value: Projected FCF is $1.55 and 146% above the Real Estate industry median of 0.63. Shui On Land's overall GF Score™ is 40/100 with 8 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Intrinsic Value: Projected FCF calculated?
Intrinsic Value: Projected FCF is calculated from a company's financial statements. For Shui On Land (SOLLF), the current Intrinsic Value: Projected FCF is $1.55 as of Aug. 29, 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.
Is Shui On Land (SOLLF) Overvalued in 2026?
Based on GuruFocus' analysis, Shui On Land stock appears to be overvalued.
The current stock price of $0.09 is trading 70% above its estimated GF Value™ of $0.05.
Key valuation signals for SOLLF:
Intrinsic Value: Projected FCF: $1.55
GF Value™: $0.05 vs. price of $0.09 (70% above fair value)
Industry Position: 146% above the Real Estate median (#27 of 1270)
No single metric tells the full story. See the SOLLF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Shui On Land Ltd is an investment holding company. It develops and operates residential, office, retail, entertainment, and cultural properties. The reportable segments of the company are Property development which is engaged in development and sale of properties. Property investment which is engaged in offices and commercial/mall leasing. Property management which is engaged in provision of daily management service to the properties. Construction which is engaged in construction, interior fitting-out, renovation and maintenance of building premises.
40GF Score
Get the complete analysis for SOLLF
Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
SOLLF has been successfully added to your 
