1548.HK
Genscript Biotech Corp
Price:  
14.90 
HKD
Volume:  
35,144,484.00
China | Life Sciences Tools & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

1548.HK Intrinsic Value

-81.40 %
Upside

What is the intrinsic value of 1548.HK?

As of 2025-07-11, the Intrinsic Value of Genscript Biotech Corp (1548.HK) is 2.76 HKD. This 1548.HK valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 14.90 HKD, the upside of Genscript Biotech Corp is -81.40%.

The range of the Intrinsic Value is 2.22 - 3.27 HKD

Is 1548.HK undervalued or overvalued?

Based on its market price of 14.90 HKD and our intrinsic valuation, Genscript Biotech Corp (1548.HK) is overvalued by 81.40%.

14.90 HKD
Stock Price
2.76 HKD
Intrinsic Value
Intrinsic Value Details

1548.HK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (23.65) - (4.17) (8.30) -155.7%
DCF (Growth 10y) (5.38) - (26.51) (9.91) -166.5%
DCF (EBITDA 5y) 2.22 - 3.27 2.76 -81.4%
DCF (EBITDA 10y) 1.24 - 4.14 2.55 -82.9%
Fair Value 266.98 - 266.98 266.98 1,691.82%
P/E 91.41 - 215.51 147.91 892.7%
EV/EBITDA 1.97 - 4.39 2.79 -81.3%
EPV (0.42) - (3.20) (1.81) -112.1%
DDM - Stable 73.82 - 360.98 217.40 1359.1%
DDM - Multi (3.79) - (15.74) (6.27) -142.1%

1548.HK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 32,439.68
Beta 0.82
Outstanding shares (mil) 2,177.16
Enterprise Value (mil) 24,358.92
Market risk premium 5.98%
Cost of Equity 10.39%
Cost of Debt 7.53%
WACC 10.17%