EN DE

Duality Biotherapeutics Inc (9606) Fair Value & Analysis

Healthcare · HK · Market cap HK$18.9B

DB Duality Biotherapeutics Inc 9606 · HK
PriceHK$186.00
Fair ValueHK$43.23
Upside-76.8%
Quality48/100
Watch Duality Biotherapeutics Inc for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -140.1% net margin
generates free cash flow
Trails peers (3/9)
Narrow moat 0/100
Evidence: Low Range HK$34.16 – HK$52.30 Share as image

Fair value as of: Aug 13, 2026

From 7 valuation models · updated 4 days ago

Fair value updated Aug 13, 2026, revised from HK$43.20 to HK$43.23 (+0.1%) since Aug 6, 2026. Share price −13.5% over the past month.

Below-average quality, and screening another 77% 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$52.30). The favourable scenario is already priced in.
  • The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution.
  • Solid but not exceptional quality (48/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (16 months)

HK$510.00 HK$94.60 Fair Value HK$43.23 Apr 2025 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

16‑month range HK$94.60 – HK$510.00 · fair‑value band HK$34.16 – HK$52.30 · the HK$186.00 price screens above the HK$43.23 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

Duality Biotherapeutics Inc (9606) currently trades at HK$186.00, while our model-based Fair Value estimate is HK$43.23, implying the stock looks roughly 76.8% overvalued today. The Quality Score stands at 48/100 (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: low).

Trailing-twelve-month revenue stands at HK$1.9B. Revenue declined 33.8% year over year. The balance sheet holds a net cash position of HK$1.2B. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$34.16 (bear case) to HK$52.30 (bull case); at HK$186.00, 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 67% below its 52-week high and 17% 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 -77%, 9606 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.

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
Growth DCF HK$46.31 HK$77.47 HK$128.54 72
Rev-Margin DCF HK$41.04 HK$61.14 HK$103.26 67
NCAV (Graham) HK$13.42 HK$17.98 HK$26.83 50
All 7 models by family
DCF Models
FCF DCF HK$48.31 HK$67.60 HK$129.05 38
5Y Revenue Exit HK$38.59 HK$55.28 HK$90.14 39
10Y Revenue Exit HK$41.03 HK$70.67 HK$88.93 36
Multiples
EV/Revenue HK$32.85 HK$40.65 HK$48.45 43
Asset-Based
NCAV (Graham) HK$13.42 HK$17.98 HK$26.83 50
Growth DCF
Growth DCF HK$46.31 HK$77.47 HK$128.54 72
Rev-Margin DCF HK$41.04 HK$61.14 HK$103.26 67

Widest divergence: DCF Models (HK$67.60) versus Asset-Based (HK$17.98). Highest evidence: Growth DCF (72).

Notify me when 9606 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$1.9B
Revenue growth (YoY) -33.8%
Net margin -140%
Return on equity -1,282%
Free cash flow HK$181M FY2025
Operating margin -92.5%
More key figures
EPS (TTM) HK$-49.73
Net cash HK$1.2B FY2025

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

Quality Score breakdown

Overall quality 48/100

Of which business quality 55 · Market factors (momentum, volatility) 5

Profitability 11
Margins and returns on capital today
Quality Growth 0
Are margins and returns improving?
Cashflow 64
Earnings quality: real cash, not paper profit
Fin. Strength 98
Balance sheet, leverage, solvency risk
Investment 50
Disciplined investing over empire-building
Low Volatility 0
Calm price path (market factor)
Momentum 9
Price trend over the last 3–12 months (market factor)
52W Momentum 3
Distance to the 52-week high (market factor)
Net Issuance 100
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

Duality Biotherapeutics, Inc., a clinical-stage biopharmaceutical company, discovers and develops antibody-drug conjugate (ADC) therapeutics to treat cancer, autoimmune diseases, and others in China and internationally.

Full company description

Duality Biotherapeutics, Inc., a clinical-stage biopharmaceutical company, discovers and develops antibody-drug conjugate (ADC) therapeutics to treat cancer, autoimmune diseases, and others in China and internationally. The company provides DB-1303/BNT323, a HER2 ADC candidate targeting cancers, including endometrial cancer1 and breast cancer2; DB-1311/BNT324, a B7-H3 ADC candidate targeting cancers, such as small-cell lung cancer3, castration-resistant prostate cancer4, esophageal squamous cell carcinoma5, and head and neck squamous cell carcinoma; and other clinical-stage ADCs. It has strategic partnerships with BioNTech SE to develop therapies to complement or replace chemotherapy; and BeOne to develop and commercialize DB-1312, an in-house discovered B7-H4- targeted ADC. The company was incorporated in 2019 and is headquartered in Shanghai, China.

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

Revenue & earnings trend

FY2022 – FY2025 · reported fiscal years

Duality Biotherapeutics Inc reported revenue of HK$1.8B in FY2025 versus HK$1.6M in FY2022, a compound +940.8%/yr. Reported net income was −HK$2.5B in FY2025.

Growth Quality 61/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
HK$1.8B
Latest YoY
−7.1%
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.
+940.8%
Revenue +940.8%/yr
FY22 HK$1.6M
FY23 HK$1.8B
FY24 HK$1.9B
FY25 HK$1.8B
Net income
FY22 −HK$387M
FY23 −HK$358M
FY24 −HK$1.1B
FY25 −HK$2.5B

9606 screens 77% 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). "Duality Biotherapeutics Inc Fair Value". https://www.fairvalue-calculator.com/stock/9606

Peer Group

Biotechnology · 603 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 48 · Above median
Fair Value upside −77% · Bottom 25%
Return on assets -10% · Below median
Net margin (TTM) -140% · Bottom 25%
Operating margin (TTM) -93% · Bottom 25%
Revenue growth -34% · Bottom 25%

Valuation Multiples vs Biotechnology median · lower = cheaper

P/B 0.99× · Cheaper than median
P/S (TTM) 1.30× · Cheaper than 75% of peers
P/FCF 13.3× · Pricier than median

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 Duality Biotherapeutics Inc 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 Duality Biotherapeutics Inc (9606) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$43.23 versus a price of HK$186.00, about −77% (overvalued).
What is the fair value of 9606?
Our model-based fair value for Duality Biotherapeutics Inc is HK$43.23 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$186.00.
What is the quality score of 9606?
Duality Biotherapeutics Inc has a Quality Score of 48/100. 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 Duality Biotherapeutics Inc (9606)?
Duality Biotherapeutics Inc reported trailing-twelve-month revenue of about HK$1.9B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 9606?
The net profit margin of Duality Biotherapeutics Inc is about -140.1%, meaning it is currently running at a net loss. 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 Duality Biotherapeutics Inc 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.