Duality Biotherapeutics Valuation

Q: What is the Fair Price of 9606 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

9606 (HK$223.4) is trading below our estimate of [[future cash flow value]] (HK$554.88)

Is 9606 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

5/6

Valuation Score 5/6

Below Future Cash Flow Value
Significantly Below Future Cash Flow Value
Price-To-Sales vs Peers
Price-To-Sales vs Industry
Price-To-Sales vs Fair Ratio
Analyst Forecast

Share Price vs Future Cash Flow Value

What is the Fair Price of 9606 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Ultimate guide to DCF valuation for stock investing

Learn how to determine fair value like the best investors in the world.

Below Future Cash Flow Value: 9606 (HK$223.4) is trading below our estimate of future cash flow value (HK$554.88)

Significantly Below Future Cash Flow Value: 9606 is trading below future cash flow value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 9606?

Key metric: As 9606 is unprofitable we use its Price-To-Sales Ratio for relative valuation analysis.

The above table shows the Price to Sales ratio for 9606. This is calculated by dividing 9606's market cap by their current revenue.
What is 9606's PS Ratio?
PS Ratio	9.4x
Sales	CN¥1.85b
Market Cap	CN¥17.47b

9606 key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	7.8x
Enterprise Value/EBITDA	-31.7x
PEG Ratio	n/a

Price to Sales Ratio vs Peers

How does 9606's PS Ratio compare to its peers?

The above table shows the PS ratio for 9606 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PS	Estimated Growth	Market Cap
Peer Average	22.3x
2162 Keymed Biosciences	29.9x	30.60%	HK$24.8b
6855 Ascentage Pharma Group International	20.2x	35.34%	HK$13.4b
9969 InnoCare Pharma	8.1x	14.57%	HK$29.2b
2627 Ab&B Bio-Tech JS	30.9x	n/a	HK$11.5b
9606 Duality Biotherapeutics	9.4x	17.38%	HK$20.2b

Price-To-Sales vs Peers: 9606 is good value based on its Price-To-Sales Ratio (9.4x) compared to the peer average (22.3x).

Historical Price to Sales Ratio

Historical Price to Sales Ratio compares a stock's price to its sales over time. Higher ratios indicate that investors are willing to pay more for the stock.

Fetching historical data

Price to Sales Ratio vs Industry

How does 9606's PS Ratio compare vs other companies in the HK Biotechs Industry?

20 Companies	Price / Sales	Estimated Growth	Market Cap
1530 3SBio	2.2x	-13.57%	US$5.76b
2696 Shanghai Henlius Biotech	4.4x	8.23%	US$4.36b
6185 CanSino Biologics	4.5x	23.08%	US$1.26b
1952 Everest Medicines	4.9x	22.74%	US$1.23b

20 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Sales vs Industry: 9606 is good value based on its Price-To-Sales Ratio (9.4x) compared to the Hong Kong Biotechs industry average (10.9x).

Price to Sales Ratio vs Fair Ratio

What is 9606's PS Ratio compared to its Fair PS Ratio? This is the expected PS Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

9606 PS Ratio vs Fair Ratio.
Fair Ratio
Current PS Ratio	9.4x
Fair PS Ratio	4.3x

Price-To-Sales vs Fair Ratio: 9606 is expensive based on its Price-To-Sales Ratio (9.4x) compared to the estimated Fair Price-To-Sales Ratio (4.3x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 9606 forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	HK$223.40	HK$433.98 +94.26%	11.91%	HK$507.76	HK$369.86	n/a	7
Jul ’27	HK$181.20	HK$433.98 +139.51%	11.91%	HK$507.76	HK$369.86	n/a	7
Jun ’27	HK$204.60	HK$433.98 +112.11%	11.91%	HK$507.76	HK$369.86	n/a	7
May ’27	HK$276.00	HK$436.41 +58.12%	11.96%	HK$506.65	HK$377.74	n/a	7
Apr ’27	HK$321.20	HK$435.28 +35.52%	12.28%	HK$499.81	HK$375.64	n/a	7
Mar ’27	HK$315.00	HK$439.13 +39.41%	12.47%	HK$515.06	HK$373.12	n/a	7
Feb ’27	HK$329.80	HK$434.48 +31.74%	12.84%	HK$511.35	HK$370.44	n/a	7
Jan ’27	HK$298.20	HK$428.06 +43.55%	12.96%	HK$500.57	HK$367.78	n/a	7
Dec ’26	HK$341.60	HK$428.06 +25.31%	12.96%	HK$500.57	HK$367.78	n/a	7
Nov ’26	HK$314.00	HK$428.06 +36.33%	12.96%	HK$500.57	HK$367.78	n/a	7
Oct ’26	HK$363.60	HK$426.25 +17.23%	14.01%	HK$498.79	HK$366.51	n/a	6
Sep ’26	HK$349.20	HK$353.33 +1.18%	23.32%	HK$499.80	HK$245.48	n/a	6
Aug ’26	HK$324.80	HK$320.95 -1.19%	28.02%	HK$503.12	HK$245.76	n/a	6
Jul ’26	HK$236.60	HK$313.31 +32.42%	28.03%	HK$503.88	HK$246.14	HK$181.20	6
Jun ’26	HK$211.00	HK$337.23 +59.83%	34.17%	HK$499.58	HK$244.04	HK$204.60	3

AnalystPriceTarget

Community Contributor

HK$433.98

Fair Value

48.5% undervalued

Number of Analysts

Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.

Discover undervalued companies

Company Analysis and Financial Data Status

Data	Last Updated (UTC time)
Company Analysis	2026/07/10 13:51
End of Day Share Price	2026/07/10 00:00
Earnings	2025/12/31
Annual Earnings	2025/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

Package	Data	Timeframe	Example US Source ^*
Company Financials	10 years	Income statement Cash flow statement Balance sheet	SEC Form 10-K SEC Form 10-Q
Analyst Consensus Estimates	+3 years	Forecast financials Analyst price targets	Analyst Research Reports Blue Matrix
Market Prices	30 years	Stock prices Dividends, Splits and Actions	ICE Market Data SEC Form S-1
Ownership	10 years	Top shareholders Insider trading	SEC Form 4 SEC Form 13D
Management	10 years	Leadership team Board of directors	SEC Form 10-K SEC Form DEF 14A
Key Developments	10 years	Company announcements	SEC Form 8-K

^* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

Duality Biotherapeutics, Inc. is covered by 10 analysts. 7 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

Analyst	Institution
Qianlan Zhu	CGS International
Lily Wang	CGS International
Lily Wang	China Galaxy International Securities (Hong Kong)