2269.HK
WuXi Biologics (Cayman) Inc
Price:  
25.7 
HKD
Volume:  
21,149,814
China | Life Sciences Tools & Services

2269.HK Intrinsic Value

-45.4 %
Upside

What is the intrinsic value of 2269.HK?

As of 2025-07-11, the Intrinsic Value of WuXi Biologics (Cayman) Inc (2269.HK) is 14.04 HKD. This 2269.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.70 HKD, the upside of WuXi Biologics (Cayman) Inc is -45.4%.

The range of the Intrinsic Value is 9.41 - 28.74 HKD.

Is 2269.HK undervalued or overvalued?

Based on its market price of 25.70 HKD and our intrinsic valuation, WuXi Biologics (Cayman) Inc (2269.HK) is overvalued by 45.4%.

25.70 HKD
Stock Price
14.04 HKD
Intrinsic Value
Intrinsic Value Details

2269.HK Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth Exit 5Y) 9.41 - 28.74 14.04 -45.4%
DCF (Growth Exit 10Y) 26.16 - 85.85 40.49 57.5%
DCF (EBITDA Exit 5Y) 74.91 - 127.49 98.21 282.1%
Peter Lynch Fair Value 22.61 - 22.61 22.61 -12.01%
P/E Multiples 17.78 - 24.65 22.02 -14.3%
EV/EBITDA Multiples 25.19 - 39.71 31.37 22.1%
Dividend Discount Model - Stable 7.38 - 29.1 18.24 -29.0%
Dividend Discount Model - Multi Stages 21.11 - 68.15 32.66 27.1%

2269.HK Intrinsic Value - Key Valuation Metrics

Market Cap (mil)104,470
Beta2.01
Outstanding shares (mil)4,065
Enterprise Value (mil)100,812
Market risk premium6.5%
Cost of Equity9.7%
Cost of Debt4.25%
WACC9.4%