EN DE

XtalPi Holdings (2228) Fair Value & Analysis

Healthcare · HK · Market cap HK$32.9B

XH XtalPi Holdings 2228 · HK
PriceHK$8.13
Fair ValueHK$0.8840
Upside-89.1%
Quality38/100
Watch XtalPi Holdings for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Solidly profitable · 15.4% net margin
Low debt · negative free cash flow
Trails peers (4/11)
Narrow moat 26/100
Evidence: Medium Range HK$0.6205 – HK$0.9265 Share as image

Fair value as of: Aug 5, 2026

From 12 valuation models · updated 5 days ago

Share price +2.7% over the past month.

Below-average quality, and screening another 89% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (HK$0.9265). The favourable scenario is already priced in.
  • Weak quality (38/100) and above fair value at the same time, the margin of safety is missing on both counts.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (2 years)

HK$15.60 HK$3.26 Fair Value HK$0.8840 Jun 2024 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 5, 2026.

How to read this chart

26‑month range HK$3.26 – HK$15.60 · fair‑value band HK$0.6205 – HK$0.9265 · the HK$8.13 price screens above the HK$0.8840 fair value. Dashed = 300-day average. As of Aug 5, 2026.

Full chart & analysis →

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

Analysis

XtalPi Holdings (2228) currently trades at HK$8.13, while our model-based Fair Value estimate is HK$0.8840, implying the stock looks roughly 89.1% overvalued today. The Quality Score stands at 38/100 (below-average 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: medium).

Over the trailing twelve months, XtalPi Holdings generated revenue of HK$803M at a net margin of 15.4%. Revenue grew 74.3% year over year. It earns a return on equity of 2.0%. The balance sheet holds a net cash position of HK$2.1B. Fundamentals as of Aug 5, 2026

Our scenario range runs from HK$0.6205 (bear case) to HK$0.9265 (bull case); at HK$8.13, 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 46% below its 52-week high and 54% above its 52-week low, currently below its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -53% fair-value upside, at -89%, 2228 screens richer 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.

Note: the current price implies far more future growth than the conservative anchors of our models allow (base growth is deliberately capped, we do not regard such extreme rates as sustainable). Our models are not designed for expectations this high; that is why the individual models scatter extremely (HK$0.2200 to HK$2.00). Read the values as a conservative anchor, not as a price target.
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
Residual Income HK$1.51 HK$1.42 HK$1.06 76
Gordon GGM HK$0.1300 HK$0.2800 HK$0.4400 70
Growth-Adj P/E HK$0.6300 HK$0.8900 HK$1.16 68
All 12 models by family
DCF Models
Owner Earnings HK$1.19 HK$2.00 HK$3.68 31
Earnings-Based
Graham-Dodd HK$0.1900 HK$1.33 HK$1.86 54
Lynch FV HK$0.4700 HK$0.6800 HK$0.8800 50
PEG = 1.0 HK$0.4700 HK$0.6800 HK$0.8800 46
Dividend Discount
Gordon GGM HK$0.1300 HK$0.2800 HK$0.4400 70
DDM Multi-Stage HK$0.1300 HK$0.2400 HK$0.2900 61
Multiples
P/E Multiple HK$0.4600 HK$0.6200 HK$0.7700 63
P/S Multiple HK$0.1600 HK$0.2200 HK$0.2700 58
P/B Multiple HK$0.3600 HK$0.4800 HK$0.6000 55
Asset-Based
NCAV (Graham) HK$1.09 HK$1.46 HK$2.18 50
Economic Profit
Residual Income HK$1.51 HK$1.42 HK$1.06 76
Growth Earnings
Growth-Adj P/E HK$0.6300 HK$0.8900 HK$1.16 68

Widest divergence: DCF Models (HK$2.00) versus Dividend Discount (HK$0.2400). Highest evidence: Residual Income (76).

Notify me when 2228 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$803M
Revenue growth (YoY) +74.3%
Net margin 15.4%
Return on equity 2.0%
Free cash flow −HK$200M FY2025
P/E ratio 255.0
More key figures
Operating margin -160%
EPS (TTM) HK$0.0200
Net cash HK$2.1B FY2025

Figures from reported company fundamentals · as of Aug 5, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 38/100

Of which business quality 41 · Market factors (momentum, volatility) 35

Profitability 24
Margins and returns on capital today
Quality Growth 92
Are margins and returns improving?
Cashflow 0
Earnings quality: real cash, not paper profit
Fin. Strength 96
Balance sheet, leverage, solvency risk
Investment 34
Disciplined investing over empire-building
Low Volatility 21
Calm price path (market factor)
Momentum 35
Price trend over the last 3–12 months (market factor)
52W Momentum 50
Distance to the 52-week high (market factor)
Net Issuance 0
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

XtalPi Holdings Limited operates as a research platform company in Mainland China, the United States, and internationally.

Full company description

XtalPi Holdings Limited operates as a research platform company in Mainland China, the United States, and internationally. The company offers XmartChem, an intelligent synthesis workstation which automates the chemical synthesis process; ChemPlus, desktop solid dispensing device; PatSight, an optical chemical structure extraction tool for patents; and XFEP, a software for rapid FEP calculations using cloud computing. It also provides XMolGen, a generative chemistry tool; and drug discovery solutions, such as hit discovery, hit or lead optimization, and biology capabilities, as well as PepiX, which generates stable peptides. In addition, the company offers discovery chemistry solutions, including automation-aided chemical synthesis and focused library; and XtalGazer, a solid-state research solution. It has a strategic collaboration with Pfizer to co-build an AI-driven molecular simulation research and development platform; DoveTree to develop therapeutics designed for multiple difficult-to-drug targets; and strategic partnership with an international biopharmaceutical company to develop oral small molecule therapeutics for a GPCR target. The company was formerly known as QuantumPharm Inc. and changed its name to XtalPi Holdings Limited in December 2024. XtalPi Holdings Limited was founded in 2015 and is headquartered in Shenzhen, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

XtalPi Holdings reported revenue of HK$782M in FY2025 versus HK$62.8M in FY2021, a compound +87.8%/yr. Reported net income was HK$121M in FY2025.

Growth Quality 55/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
HK$782M
Latest YoY
+193.5%
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.
+80.3%
Avg. growth/yr (18Y) 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.
+3.0%
Revenue +87.8%/yr
FY21 HK$62.8M
FY22 HK$133M
FY23 HK$174M
FY24 HK$266M
FY25 HK$782M
Net income
FY21 −HK$2.1B
FY22 −HK$1.4B
FY23 −HK$1.9B
FY24 −HK$1.5B
FY25 HK$121M

2228 screens 89% overvalued. Compare with Veeva Systems Inc →

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). "XtalPi Holdings Fair Value". https://www.fairvalue-calculator.com/stock/2228

Earlier news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Health Information Services · 126 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 38 · Bottom 25%
Fair Value upside −89% · Bottom 25%
Return on equity (TTM) 2% · Above median
Return on assets -4% · Below median
Net margin (TTM) 15% · Top 25%
Operating margin (TTM) -160% · Bottom 25%
Revenue growth 74% · Top 25%
Debt / equity 0.02× · Lower than median

Valuation Multiples vs Health Information Services median · lower = cheaper

P/E (TTM) 255.0× · Pricier than 75% of peers
P/B 3.51× · Pricier than median
P/S (TTM) 41.02× · Pricier than 75% of peers

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 33
PAST 8 · sector 8
HEALTH 99 · sector 98
DIVIDEND 0 · sector 35

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 Health Information Services stocks, each showing price versus our Fair Value estimate (as of Aug 5, 2026).

Stock Price Fair Value vs Fair Value
Veeva Systems Inc VEEV $190.12 $95.12 -50%
Pro Medicus Limited PME A$194.84 A$23.74 -88%
BrightSpring Health Services, Inc BTSG $68.16 $21.31 -69%
HealthEquity, Inc HQY $97.67 $56.63 -42%
Hinge Health, Inc HNGE $88.80 $24.03 -73%
10x Genomics, Inc TXG $45.75 $17.18 -62%
Waystar Holding WAY $22.69 $12.86 -43%
Doximity, Inc DOCS $22.21 $17.18 -23%
Privia Health Group PRVA $28.10 $5.30 -81%
Inventurus Knowledge Solutions Limited IKS ₹1,846 ₹860.28 -53%

Compare XtalPi Holdings 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 XtalPi Holdings (2228) overvalued or undervalued?
As of Aug 5, 2026, our model estimates a fair value of HK$0.8840 versus a price of HK$8.13, about −89% (overvalued).
What is the fair value of 2228?
Our model-based fair value for XtalPi Holdings is HK$0.8840 (as of Aug 5, 2026), built from audited fundamentals. The current price is HK$8.13.
What is the quality score of 2228?
XtalPi Holdings has a Quality Score of 38/100. 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 XtalPi Holdings (2228)?
XtalPi Holdings reported trailing-twelve-month revenue of about HK$803M (latest available figure, as of Aug 5, 2026).
What is the net profit margin of 2228?
The net profit margin of XtalPi Holdings is about 15.4%, meaning it keeps roughly 15.4% 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 XtalPi Holdings 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.