XISHY (Xinyi Solar Holdings) Intrinsic Value: Projected FCF: $4.24 (As of Aug. 28, 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
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.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
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.

XISHY Xinyi Solar Holdings Ltd XISHY
70 GF Score
Price $5.98
GF Value $6.99
Valuation Modestly Undervalued
! 7 Warning Signs
View Full Analysis

What is Xinyi Solar Holdings Intrinsic Value: Projected FCF?

Xinyi Solar Holdings XISHY 70 Intrinsic Value: Projected FCF is $4.24 as of Aug. 28, 2026. GuruFocus rates XISHY with a GF Score™ of 70/100 and a GF Value™ of $6.99 (Modestly Undervalued). The stock has 7 warning signs investors should review. Among 595 Semiconductors companies, Xinyi Solar Holdings ranks better than 73.78% 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 (2026-08-28), Xinyi Solar Holdings's Intrinsic Value: Projected FCF is $4.24. The stock price of Xinyi Solar Holdings is $5.975. Therefore, Xinyi Solar Holdings's Price-to-Intrinsic-Value-Projected-FCF of today is 1.4.

The historical rank and industry rank for Xinyi Solar Holdings's Intrinsic Value: Projected FCF or its related term are showing as below:

XISHY' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.41   Med: 9.24   Max: 36.72
Current: 1.41

During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Xinyi Solar Holdings was 36.72. The lowest was 1.41. And the median was 9.24.

XISHY's Price-to-Projected-FCF is ranked better than
73.78% of 595 companies
in the Semiconductors industry
Industry Median: 2.69 vs XISHY: 1.41

Xinyi Solar Holdings  (OTCPK:XISHY) 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.

Xinyi Solar 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
=5.975/4.4129694040474
=1.35

* 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.


Xinyi Solar Holdings Intrinsic Value: Projected FCF Related Terms


Xinyi Solar Holdings Intrinsic Value: Projected FCF Historical Data

* Premium members only.

The historical data trend for Xinyi Solar 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.

Xinyi Solar Holdings Intrinsic Value: Projected FCF Chart

Xinyi Solar Holdings Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.93 1.98 2.58 0.82 4.20

Xinyi Solar Holdings Semi-Annual Data
Dec16 Jun17 Dec17 Jun18 Dec18 Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Dec23 Jun24 Dec24 Jun25 Dec25 Jun26
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.00 0.82 0.00 4.20 0.00

XISHY vs FSLR, NXT, ENPH: Intrinsic Value: Projected FCF Comparison

For the Solar subindustry, Xinyi Solar 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.


Xinyi Solar Holdings Price-to-Projected-FCF vs Semiconductors Industry

For the Semiconductors industry and Technology sector, Xinyi Solar Holdings's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Xinyi Solar Holdings's Price-to-Projected-FCF falls into.


XISHY
70GF Score
Xinyi Solar Holdings Ltd XISHY
Intrinsic Value: Projected FCF is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Xinyi Solar 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.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Xinyi Solar Holdings's Free Cash Flow(6 year avg) = $-111.11.

Xinyi Solar Holdings's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Dec25)*0.8)/Shares Outstanding (Diluted Average)
=(12.437096484727*-111.10757142857+4235.552*0.8)/454.702
=4.41

* 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 $4.24 mean?
Xinyi Solar Holdings (XISHY) has a Intrinsic Value: Projected FCF of $4.24 as of Aug. 28, 2026. Intrinsic Value: Projected FCF is the stock value based on a projected free cash flow model. View historical data on Xinyi Solar Holdings and its competitors. According to the industry distribution chart, Xinyi Solar Holdings ranks #156 out of 595 companies in the Semiconductors industry, placing it in the top 26.2%.
Is Xinyi Solar Holdings' Intrinsic Value: Projected FCF too high?
Xinyi Solar Holdings' current Intrinsic Value: Projected FCF is $4.24. The Semiconductors industry median Intrinsic Value: Projected FCF is 2.69. Xinyi Solar Holdings' value of $4.24 is 57.6% above this industry median. Based on the distribution chart, Xinyi Solar Holdings ranks #156 out of 595 companies in the Semiconductors industry, which is above the industry midpoint. Overall, Xinyi Solar Holdings has a GF Score™ of 70/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Xinyi Solar Holdings' Intrinsic Value: Projected FCF compare to FSLR and NXT?
According to the Semiconductors industry distribution chart, Xinyi Solar Holdings ranks #156 out of 595 companies for Intrinsic Value: Projected FCF. This puts Xinyi Solar Holdings in the upper half of its industry. The industry median Intrinsic Value: Projected FCF is 2.69. Xinyi Solar Holdings' value of $4.24 is 57.6% 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 Semiconductors company?
The median Intrinsic Value: Projected FCF among Semiconductors companies is 2.69, based on 595 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. Xinyi Solar Holdings's current Intrinsic Value: Projected FCF of $4.24 is 57.6% 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 Xinyi Solar Holdings and its competitors. For the Semiconductors industry, the median Intrinsic Value: Projected FCF is 2.69 — values significantly above this may indicate overvaluation, while values below may suggest a bargain or underlying issues. Xinyi Solar Holdings's current Intrinsic Value: Projected FCF is $4.24. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Xinyi Solar Holdings stock overvalued right now?
Based on GuruFocus' analysis, Xinyi Solar Holdings (XISHY) is currently considered Modestly Undervalued. The stock's GF Value™ is $6.99, compared to a current price of $5.98 — trading 14.5% below its estimated fair value. The current Intrinsic Value: Projected FCF is $4.24 and 57.6% above the Semiconductors industry median of 2.69. Xinyi Solar Holdings' overall GF Score™ is 70/100 with 7 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 Xinyi Solar Holdings (XISHY), the current Intrinsic Value: Projected FCF is $4.24 as of Aug. 28, 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 Xinyi Solar Holdings (XISHY) Overvalued in 2026?

Based on GuruFocus' analysis, Xinyi Solar Holdings stock appears to be undervalued. The current stock price of $5.98 is trading 14.5% below its estimated GF Value™ of $6.99. GuruFocus considers Xinyi Solar Holdings to be Modestly Undervalued.

Key valuation signals for XISHY:

  • Intrinsic Value: Projected FCF: $4.24
  • GF Value™: $6.99 vs. price of $5.98 (14.5% below fair value)
  • GF Score™: 70/100 with 7 warning signs
  • Industry Position: 57.6% above the Semiconductors median (#156 of 595)

No single metric tells the full story. See the XISHY stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Xinyi Solar Holdings Business Description

Address 2 Xinyi Road, Xinyi PV Glass Industrial Zone, Wuhu Economic and Technology Development Zone, Anhui Province, Wuhu, CHN, 241007
Xinyi Solar Holdings Ltd is an investment holding company. Along with its subsidiaries, the company is engaged in the production and sale of solar glass products and the development and operation of renewable energy business focused on solar farms. The company's operating segments include sales of solar glass and renewable energy business. A majority of its revenue is generated from the sales of solar glass. Geographically, it derives maximum revenue from Mainland China, followed by other areas in Asia, North America and Europe, and other regions.
70GF Score

Get the complete analysis for XISHY

Intrinsic Value: Projected FCF is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$5.98
Price
$6.99
GF Value