EN DE

Mabpharm Ltd (2181) Fair Value & Analysis

Healthcare · HK · Market cap HK$1.7B

ML Mabpharm Ltd 2181 · HK
PriceHK$0.4200
Fair ValueHK$0.2700
Upside-35.7%
Quality54/100
Watch Mabpharm Ltd for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 8.8% net margin
Low debt · negative free cash flow
Ranks above peers (8/12)
Moderate moat 45/100
Evidence: High Range HK$0.2000 – HK$0.3300 Share as image

Fair value as of: Aug 13, 2026

From 15 valuation models · updated 3 days ago

Share price +6.3% over the past month.

A solid business, but screening 36% overvalued on our models.

Fair value for all 35,000+ stocks, review alerts and the diversification check: 14 days of Pro free, no card.

What matters now

  • The price sits above even our optimistic bull case (HK$0.3300). The favourable scenario is already priced in.
  • Solid but not exceptional quality (54/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$1.31 HK$0.2500 Fair Value HK$0.2700 Feb 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range HK$0.2500 – HK$1.31 · fair‑value band HK$0.2000 – HK$0.3300 · the HK$0.4200 price screens above the HK$0.2700 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Mabpharm Ltd (2181) currently trades at HK$0.4200, while our model-based Fair Value estimate is HK$0.2700, implying the stock looks roughly 35.7% overvalued today. The Quality Score stands at 54/100 (solid quality), in the Healthcare sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Mabpharm Ltd generated revenue of HK$646M at a net margin of 8.8%. Revenue grew 148.4% year over year. It earns a return on equity of 46.4%. Net debt stands at HK$218M. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$0.2000 (bear case) to HK$0.3300 (bull case); at HK$0.4200, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 52% below its 52-week high and 35% above its 52-week low, currently below its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -47% fair-value upside, at -36%, 2181 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear Bear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull Bull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
ROIC Compounder HK$0.0200 HK$0.0200 HK$0.0200 72
Growth-Adj P/E HK$0.4400 HK$0.6300 HK$0.8200 68
P/E Multiple HK$0.2200 HK$0.3000 HK$0.3700 63
All 15 models by family
DCF Models
Owner Earnings HK$0.0500 HK$0.0800 HK$0.1500 31
Earnings-Based
Graham-Dodd HK$0.0900 HK$0.6400 HK$0.9000 54
Lynch FV HK$0.3300 HK$0.4700 HK$0.6100 50
PEG = 1.0 HK$0.3300 HK$0.4700 HK$0.6100 46
EPV HK$0.0200 HK$0.0200 HK$0.0200 59
Multiples
P/E Multiple HK$0.2200 HK$0.3000 HK$0.3700 63
P/S Multiple HK$0.1700 HK$0.2300 HK$0.2900 58
P/B Multiple HK$0.1300 HK$0.1700 HK$0.2100 55
EV/EBIT HK$0.0200 HK$0.0300 HK$0.0300 53
EV/EBITDA HK$0.1700 HK$0.2300 HK$0.2800 54
EV/Revenue HK$0.0200 HK$0.0300 HK$0.0300 43
Asset-Based
NCAV (Graham) HK$0.0200 HK$0.0300 HK$0.0400 50
Economic Profit
Residual Income HK$0.0800 HK$0.1200 HK$0.9800 61
ROIC Compounder HK$0.0200 HK$0.0200 HK$0.0200 72
Growth Earnings
Growth-Adj P/E HK$0.4400 HK$0.6300 HK$0.8200 68

Widest divergence: Growth Earnings (HK$0.6300) versus Economic Profit (HK$0.0200). Highest evidence: ROIC Compounder (72).

Notify me when 2181 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) HK$646M
Revenue growth (YoY) +148%
Net margin 8.8%
Return on equity 46.4%
Free cash flow −HK$23.2M FY2025
P/E ratio 42.0 as of Jul 2, 2026
More key figures
Operating margin 0.5%
Net debt HK$218M FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 54/100

Of which business quality 50 · Market factors (momentum, volatility) 26

Profitability 60
Margins and returns on capital today
Quality Growth 86
Are margins and returns improving?
Cashflow 30
Earnings quality: real cash, not paper profit
Fin. Strength 11
Balance sheet, leverage, solvency risk
Investment 60
Disciplined investing over empire-building
Low Volatility 47
Calm price path (market factor)
Momentum 19
Price trend over the last 3–12 months (market factor)
52W Momentum 15
Distance to the 52-week high (market factor)
Net Issuance 82
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Mabpharm Limited, a biopharmaceutical company, engages in research, development, production, and commercialization of drugs and biosimilar for cancers and autoimmune diseases in the People's Republic of China.

Full company description

Mabpharm Limited, a biopharmaceutical company, engages in research, development, production, and commercialization of drugs and biosimilar for cancers and autoimmune diseases in the People's Republic of China. It offers CMAB007, a recombinant humanized anti-immunoglobulin E monoclonal antibody for treatment of asthma patients; CMAB009, a recombinant anti-EGFR chimeric monoclonal antibody for the first-line treatment of metastatic colorectal cancer; and CMAB008, a recombinant anti-TNF-alpha chimeric monoclonal antibody for the treatment of ulcerative colitis in adults, ankylosing spondylitis, rheumatoid arthritis, Crohn's disease in adults and pediatric patients aged above 6 years old, fistula Crohn's disease, and psoriasis. The company also develops CMAB807/CMAB807X that has completed Phase III clinical trial for the treatment of osteoporosis, tumor bone metastasis, and giant-cell tumor of bone; CMAB819 that has completed Phase I clinical trial for the treatment of metastatic non-small cell lung cancer, hepatocellular carcinoma, and head and neck squamous cell carcinomas; and CMAB015, a biosimilar candidate for secukinumab to treat psoriasis and ankylosing spondylitis that is in Phase I clinical trial. In addition, its products under the pre-clinical stage include CMAB017 for the treatment of advanced solid tumors; CMAB016, a biosimilar product candidate of dupilumab for the treatment of atopic dermatitis, asthma, chronic rhinosinusitis with nasal polyps, eosinophilic esophagitis, chronic obstructive pulmonary disease (COPD), and prurigo nodularis; CMAB022 for the treatment of inflammatory diseases; and CMAB023, a biosimilar drug candidate for Tezepelumab. Further, the company is involved in research and development, manufacturing, technical consulting, technology transfer, and technical services of biological products, chemical biological reagents, diagnostic reagents, and drugs. Mabpharm Limited was incorporated in 2018 and is headquartered in Taizhou, China.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Mabpharm Ltd reported revenue of HK$629M in FY2025 versus HK$82.9M in FY2021, a compound +66.0%/yr. Reported net income was HK$55.7M in FY2025.

Growth Quality 54/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
HK$629M
Latest YoY
+143.7%
Avg. growth/yr (3Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+124.1%
Avg. growth/yr (8Y) Measures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+84.5%
Revenue +66.0%/yr
FY21 HK$82.9M
FY22 HK$55.9M
FY23 HK$87.2M
FY24 HK$258M
FY25 HK$629M
Net income
FY21 −HK$292M
FY22 −HK$211M
FY23 −HK$209M
FY24 −HK$128M
FY25 HK$55.7M

2181 screens 36% overvalued. Compare with Vertex Pharmaceuticals Incorporated →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Mabpharm Ltd Fair Value". https://www.fairvalue-calculator.com/stock/2181

Peer Group

Biotechnology · 605 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 54 · Above median
Fair Value upside −36% · Above median
Return on equity (TTM) 46% · Top 25%
Return on assets 0% · Above median
Net margin (TTM) 9% · Above median
Operating margin (TTM) 1% · Above median
Revenue growth 148% · Top 25%
Debt / equity 0.42× · Higher than 75% of peers

Valuation Multiples vs Biotechnology median · lower = cheaper

P/E (TTM) 42.0× · Pricier than median
P/B 11.01× · Pricier than 75% of peers
P/S (TTM) 2.68× · Cheaper than median
EV/EBITDA 28.5× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 0
FUTURE 100 · sector 0
PAST 100 · sector 0
HEALTH 79 · sector 97
DIVIDEND 0 · sector 28

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Biotechnology stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Vertex Pharmaceuticals Incorporated VRTX $525.73 $278.78 -47%
Regeneron Pharmaceuticals, Inc REGN $797.99 $594.40 -26%
Samsung Biologics Co 207940 1,549,000 KRW 1,055,793 KRW -32%
Celltrion, Inc 068270 202,000 KRW 74,519 KRW -63%
WuXi Biologics (Cayman) Inc 2269 HK$45.70 HK$30.58 -33%
Innovent Biologics, Inc 1801 HK$95.55 HK$19.68 -79%
Genmab A/S GMAB kr 2,037 kr 250.07 -88%
Sino Biopharmaceutical Limited 1177 HK$4.87 HK$3.37 -31%
RemeGen Co 688331 ¥131.87 ¥23.19 -82%
ALTEOGEN Inc 196170 314,000 KRW 39,476 KRW -87%

Compare Mabpharm Ltd with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Healthcare stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Mabpharm Ltd (2181) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$0.2700 versus a price of HK$0.4200, about −36% (overvalued).
What is the fair value of 2181?
Our model-based fair value for Mabpharm Ltd is HK$0.2700 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$0.4200.
What is the quality score of 2181?
Mabpharm Ltd has a Quality Score of 54/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Mabpharm Ltd (2181)?
Mabpharm Ltd reported trailing-twelve-month revenue of about HK$646M (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 2181?
The net profit margin of Mabpharm Ltd is about 8.8%, meaning it keeps roughly 8.8% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Mabpharm Ltd and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.