1177.HK
Sino Biopharmaceutical Ltd
Price:  
5.91 
HKD
Volume:  
298,413,730.00
Hong Kong | Pharmaceuticals
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

1177.HK Intrinsic Value

-8.10 %
Upside

What is the intrinsic value of 1177.HK?

As of 2025-07-10, the Intrinsic Value of Sino Biopharmaceutical Ltd (1177.HK) is 5.43 HKD. This 1177.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 5.91 HKD, the upside of Sino Biopharmaceutical Ltd is -8.10%.

The range of the Intrinsic Value is 3.85 - 10.01 HKD

Is 1177.HK undervalued or overvalued?

Based on its market price of 5.91 HKD and our intrinsic valuation, Sino Biopharmaceutical Ltd (1177.HK) is overvalued by 8.10%.

5.91 HKD
Stock Price
5.43 HKD
Intrinsic Value
Intrinsic Value Details

1177.HK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 3.85 - 10.01 5.43 -8.1%
DCF (Growth 10y) 4.33 - 10.64 5.96 0.9%
DCF (EBITDA 5y) 3.18 - 4.20 3.57 -39.6%
DCF (EBITDA 10y) 3.73 - 5.06 4.26 -28.0%
Fair Value 5.11 - 5.11 5.11 -13.59%
P/E 1.98 - 3.50 2.69 -54.5%
EV/EBITDA 2.34 - 3.78 3.12 -47.1%
EPV 3.97 - 5.48 4.73 -20.0%
DDM - Stable 1.92 - 6.89 4.41 -25.4%
DDM - Multi 2.90 - 8.31 4.33 -26.7%

1177.HK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 110,928.93
Beta 0.92
Outstanding shares (mil) 18,769.70
Enterprise Value (mil) 107,376.81
Market risk premium 5.98%
Cost of Equity 8.05%
Cost of Debt 4.25%
WACC 7.65%