DCF Valuation
Xinyi Glass Holdings Ltd (XYIGY) DCF Valuation — Is XYIGY undervalued?
The estimated DCF fair value of one Xinyi Glass Holdings Ltd (XYIGY) share is $36.99. Compared to the current market price of $23.60, the stock is undervalued by 56.8%.
DCF fair value
$36.99
Market price
$23.60
Upside / downside
+56.8%
Prefer the inverse question? See what growth rate the market is pricing into XYIGY →
Xinyi Glass Holdings Ltd (XYIGY) DCF valuation FAQ
What is the DCF fair value of Xinyi Glass Holdings Ltd (XYIGY)?
The discounted-cash-flow model estimates the intrinsic fair value of one Xinyi Glass Holdings Ltd (XYIGY) share at $36.99, based on a 10-year projection of its cash flows converging to Damodaran industry averages.
Is Xinyi Glass Holdings Ltd (XYIGY) overvalued or undervalued?
Against the current market price of $23.60, the DCF fair value of $36.99 implies XYIGY is undervalued by 56.8%.
How is the XYIGY DCF value calculated?
It is a 10-year discounted-cash-flow estimate built from Xinyi Glass Holdings Ltd's reported fundamentals, with terminal assumptions anchored to Damodaran NYU industry datasets. The market price refreshes daily; the DCF fair value updates when Xinyi Glass Holdings Ltd files a new quarterly or annual report.
How this XYIGY valuation is built
The model projects ten years of Xinyi Glass Holdings Ltd's free cash flow to the firm and discounts each year at its own cost of capital. Rather than assuming today's growth and margins persist forever, a moat-scoring step — weighing Xinyi Glass Holdings Ltd's ROIC-versus-WACC spread, gross-margin trend, and reinvestment efficiency — decides how many years the business holds its edge before its economics mean-revert toward the Damodaran NYU benchmarks for its industry.
WACC is rebuilt each year from an unlevered-then-relevered beta and the company's evolving capital structure; terminal value uses the Gordon growth model with a reinvestment rate tied to the return earned on new capital (goodwill stripped out to reflect operating efficiency). Every assumption — growth, margins, tax, leverage, convergence timing — is editable, and running the full interactive model adds a 10,000-draw Monte Carlo simulation and WACC-versus-terminal-growth sensitivity heatmaps.
The market price refreshes daily; the DCF fair value updates when Xinyi Glass Holdings Ltd files a new quarterly or annual report. For educational/informational purposes only — not investment advice. Last updated 2026-08-06.