As of 2025-07-16, the Intrinsic Value of Beigene Ltd (6160.HK) is (1,922.29) HKD. This 6160.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 164.40 HKD, the upside of Beigene Ltd is -1,269.30%.
The range of the Intrinsic Value is (3,999.21) - (1,283.69) HKD
Based on its market price of 164.40 HKD and our intrinsic valuation, Beigene Ltd (6160.HK) is overvalued by 1,269.30%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (3,999.21) - (1,283.69) | (1,922.29) | -1269.3% |
| DCF (Growth 10y) | (2,806.68) - (8,891.56) | (4,241.99) | -2680.3% |
| DCF (EBITDA 5y) | (753.41) - (850.73) | (9,690.70) | -123450.0% |
| DCF (EBITDA 10y) | (1,626.70) - (1,981.13) | (9,690.70) | -123450.0% |
| Fair Value | -43.56 - -43.56 | -43.56 | -126.50% |
| P/E | (136.39) - (117.27) | (126.50) | -176.9% |
| EV/EBITDA | (107.69) - (83.63) | (94.08) | -157.2% |
| EPV | (49.58) - (68.56) | (59.07) | -135.9% |
| DDM - Stable | (57.87) - (243.82) | (150.84) | -191.8% |
| DDM - Multi | (704.29) - (2,320.03) | (1,082.22) | -758.3% |
| Market Cap (mil) | 308,000.12 |
| Beta | 0.69 |
| Outstanding shares (mil) | 1,873.48 |
| Enterprise Value (mil) | 302,190.94 |
| Market risk premium | 5.81% |
| Cost of Equity | 8.29% |
| Cost of Debt | 7.14% |
| WACC | 8.27% |