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.
Sa International HoldingsSSILF 64 Intrinsic Value: Projected FCF is $0.39 as of Aug. 31, 2026. GuruFocus rates SSILF with a GF Score™ of 64/100 and a GF Value™ of $0.12 (Significantly Overvalued). The stock has 4 warning signs investors should review. Among 765 Retail - Cyclical companies, Sa International Holdings ranks better than 71.76% 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.
The historical rank and industry rank for Sa International Holdings's Intrinsic Value: Projected FCF or its related term are showing as below:
SSILF'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.33 Med: 0.97 Max: 1.63
Current: 0.43
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Sa International Holdings was 1.63. The lowest was 0.33. And the median was 0.97.
SSILF's Price-to-Projected-FCF is ranked better than 71.76% of 765
companies
in the Retail - Cyclical industry
Industry Median: 0.78
vs SSILF: 0.43
Sa International Holdings (OTCPK:SSILF) 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.
Sa International Holdings's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
0.1658
/
0.30331483775416
=
0.55
* 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.
Sa International Holdings Intrinsic Value: Projected FCF Related Terms
Sa International Holdings Intrinsic Value: Projected FCF Historical Data
* Premium members only.
The historical data trend for Sa International Holdings'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.
Sa International Holdings Intrinsic Value: Projected FCF Chart
SSILF vs CASY, WSM, ULTA: Intrinsic Value: Projected FCF Comparison
For the Specialty Retail subindustry, Sa International Holdings'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.
Sa International Holdings Price-to-Projected-FCF vs Retail - Cyclical Industry
For the Retail - Cyclical industry and Consumer Cyclical sector, Sa International Holdings's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Sa International Holdings's Price-to-Projected-FCF falls into.
Sa International Holdings 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 $0.39 mean?
Sa International Holdings (SSILF) has a Intrinsic Value: Projected FCF of $0.39 as of Aug. 31, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Sa International Holdings and its competitors. According to the industry distribution chart, Sa International Holdings ranks #216 out of 765 companies in the Retail - Cyclical industry, placing it in the top 28.2%.
Is Sa International Holdings' Intrinsic Value: Projected FCF too high?
Sa International Holdings' current Intrinsic Value: Projected FCF is $0.39. The Retail - Cyclical industry median Intrinsic Value: Projected FCF is 0.78. Sa International Holdings' value of $0.39 is 50% below this industry median. Based on the distribution chart, Sa International Holdings ranks #216 out of 765 companies in the Retail - Cyclical industry, which is above the industry midpoint. Overall, Sa International Holdings has a GF Score™ of 64/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Sa International Holdings' Intrinsic Value: Projected FCF compare to CASY and WSM?
According to the Retail - Cyclical industry distribution chart, Sa International Holdings ranks #216 out of 765 companies for Intrinsic Value: Projected FCF. This puts Sa International Holdings in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 0.78. Sa International Holdings' value of $0.39 is 50% below 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 Retail - Cyclical company?
The median Intrinsic Value: Projected FCF among Retail - Cyclical companies is 0.78, based on 765 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. Sa International Holdings's current Intrinsic Value: Projected FCF of $0.39 is 50% below 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 Sa International Holdings and its competitors. For the Retail - Cyclical industry, the median Intrinsic Value: Projected FCF is 0.78 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Sa International Holdings's current Intrinsic Value: Projected FCF is $0.39. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Sa International Holdings stock overvalued right now?
Based on GuruFocus' analysis, Sa International Holdings (SSILF) is currently considered Significantly Overvalued. The stock's GF Value™ is $0.12, compared to a current price of $0.17 — trading 38.2% above its estimated fair value. The current Intrinsic Value: Projected FCF is $0.39 and 50% below the Retail - Cyclical industry median of 0.78. Sa International Holdings' overall GF Score™ is 64/100 with 4 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 Sa International Holdings (SSILF), the current Intrinsic Value: Projected FCF is $0.39 as of Aug. 31, 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 Sa International Holdings (SSILF) Overvalued in 2026?
Based on GuruFocus' analysis, Sa International Holdings stock appears to be overvalued.
The current stock price of $0.17 is trading 38.2% above its estimated GF Value™ of $0.12.
GuruFocus considers Sa International Holdings to be Significantly Overvalued.
Key valuation signals for SSILF:
Intrinsic Value: Projected FCF: $0.39
GF Value™: $0.12 vs. price of $0.17 (38.2% above fair value)
Industry Position: 50% below the Retail - Cyclical median (#216 of 765)
No single metric tells the full story. See the SSILF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.
Sa SA International Holdings Ltd is an investment holding company. The group operates as a beauty-product retail group in Asia. Its business covers Hong Kong and Macao SARs, the Chinese Mainland, and Southeast Asia. It is a one-stop beauty product specialty platform with a business focus on Beauty. The group provides diverse and quality products under more than 650 brands, ranging from skincare, fragrance, make-up, hair care, body care products, inner beauty and health products, as well as beauty equipment. Its diversified e-commerce platforms offer round-the-clock online shopping services along with comprehensive product information to customers from different countries. Its physical and online business presence is striving to provide a customer-centric omni-channel shopping experience.
64GF Score
Get the complete analysis for SSILF
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
SSILF has been successfully added to your 
