1873.HK
VIVA Biotech Holdings
Price:  
1.46 
HKD
Volume:  
3,366,000.00
China | Life Sciences Tools & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

1873.HK Intrinsic Value

-30.40 %
Upside

What is the intrinsic value of 1873.HK?

As of 2025-07-11, the Intrinsic Value of VIVA Biotech Holdings (1873.HK) is 1.02 HKD. This 1873.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.46 HKD, the upside of VIVA Biotech Holdings is -30.40%.

The range of the Intrinsic Value is 0.47 - 2.63 HKD

Is 1873.HK undervalued or overvalued?

Based on its market price of 1.46 HKD and our intrinsic valuation, VIVA Biotech Holdings (1873.HK) is overvalued by 30.40%.

1.46 HKD
Stock Price
1.02 HKD
Intrinsic Value
Intrinsic Value Details

1873.HK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 0.47 - 2.63 1.02 -30.4%
DCF (Growth 10y) 9.46 - 33.64 15.55 964.9%
DCF (EBITDA 5y) 16.90 - 24.59 18.78 1186.6%
DCF (EBITDA 10y) 34.20 - 59.17 41.69 2755.6%
Fair Value 0.43 - 0.43 0.43 -70.56%
P/E 1.29 - 3.79 2.03 39.2%
EV/EBITDA 3.56 - 5.01 4.21 188.6%
EPV (0.11) - (0.07) (0.09) -106.3%
DDM - Stable 0.46 - 1.55 1.00 -31.2%
DDM - Multi 5.45 - 16.07 8.33 470.9%

1873.HK Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,112.40
Beta 2.18
Outstanding shares (mil) 2,131.78
Enterprise Value (mil) 3,487.59
Market risk premium 5.98%
Cost of Equity 12.10%
Cost of Debt 4.25%
WACC 9.40%