WuXi AppTec Co. Ltd (WUXAY) fair value: what the stock is really worth
As of Oct 2, 2026: fair value of WuXi AppTec Co. Ltd $28.58, price $27.10, upside +5.5%, quality 77 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch WuXi AppTec Co. Ltd for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 28, 2026.
How to read this chart
60‑month range $3.30 – $27.31 · fair‑value band $15.81 – $50.24 · the $27.10 price screens below the $28.58 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 28, 2026.
Follow WuXi AppTec Co. in your weekly email
Every Wednesday you see whether WuXi AppTec Co. is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
WuXi AppTec Co., Ltd., an investment holding company, provides research and manufacturing services to discover, develop, and manufacture spectrum for small molecule drugs in the People's Republic of China, the United States, Europe, and internationally. The company operates through WuXi Chemistry, WuXi Testing, WuXi Biology, and Others segments.
Show more
WuXi AppTec Co., Ltd., an investment holding company, provides research and manufacturing services to discover, develop, and manufacture spectrum for small molecule drugs in the People's Republic of China, the United States, Europe, and internationally. The company operates through WuXi Chemistry, WuXi Testing, WuXi Biology, and Others segments. It offers contract research, development, and manufacturing organization (CDRMO) services for new drug development from discovery to commercial covering various categories for various synthetic molecular modalities, including small molecules, oligonucleotides, peptides, and complex conjugates; and biology services and solutions which support stand-alone and integrated projects from target discovery to candidate selection and into the clinic. The company also provides laboratory testing services, such as toxicology, DMPK, and bioanalytical services; clinical contract research organization services, including Phase I to Phase IV clinical development services, and bioequivalence for products including pharmaceuticals and biologics; and site management organization, patient recruitment, site start-up, and academic research organization. In addition, it offers services for biology; CDRMO platform for small molecules, oligonucleotides, and peptides; drug research and development testing; and clinical research services. WuXi AppTec Co., Ltd. was founded in 2000 and is headquartered in Shanghai, the People's Republic of China.
Stock analysis
WuXi AppTec Co. Ltd (WUXAY) currently trades at $27.10, while our model-based Fair Value estimate is $28.58, so the stock looks roughly fairly valued today (gap 5.2%).
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of $36.10 per share, and 8 of the 26 models we run sit above the $27.10 price.
Bear case: the Asset-Based group reads lowest at $3.22, and 18 of the 26 models stay below the price. Evidence for this calculation is high.
Scenario range: $15.81 (bear) to $50.24 (bull), the price of $27.10 sits inside it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 77/100 (high quality), in the Healthcare sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
WuXi AppTec Co. Ltd reported revenue of 45.5B CNY in FY2025 versus 22.9B CNY in FY2021, a compound +18.7%/yr. Reported net income was 19.2B CNY in FY2025, compounding +39.2%/yr from FY2021.
Key figures
Market cap $77.5B · P/E ratio 17.6 · P/S ratio 7.40 · EPS (TTM) $1.02 · Dividend yield 2.3% · Net margin 42.1% · Return on equity 25.7% · Return on assets (EBIT) 14.9%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 55 out of 100 (low confidence).
What moves the price
The share trades about 1% below its 52-week high and 121% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Healthcare peers we cover trades at −7% fair-value upside, at 5%, WUXAY screens cheaper than that median.
Fair Value models
Bear $15.81Fair Value $28.58Bull $50.24
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single 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. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.100/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+15.8%
Revenue growth 3 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+4.9%
Revenue growth 5 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+22.4%
Start year 2020 (pandemic). Over 10 years: +25.0% a year
Revenue growth 11 years ⓘ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. Per-share growth (which does include buybacks) is in the value-creation card.
+24.3%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) (mathematically smoothed) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip.
+42.6%
Earnings growth per share plus dividend.
Earnings per share, growth per year+40.3%
Dividend (yield on the price)2.3%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.45.1% vs 40.9%, picking up
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.21% → 37%
2025 sits 107% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Start year 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes less growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+18.2%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+14.9%
Yearly sales growth analysts expect, extended to five years.
After inflation (figures in CNY, China: IMF forecast 1.7% a year to 2030, 1.4% from 2016 to 2025) that is about +16.3% a year for the price and +13.0% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (92 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Positive
Recent news coverage is more positive than average.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer Groupⓘ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.Diagnostics & Research · 136 stocks
Beats the industry median on 10/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score77 · Top 25%
Fair Value upside+6.8% · Above median
Profitability
Return on equity (TTM)25.7% · Top 25%
Return on assets12.0% · Top 25%
Net margin (TTM)43.6% · Top 25%
Operating margin (TTM)40.6% · Top 25%
Growth and dividend
Revenue growth28.8% · Top 25%
Dividend yield (TTM)2.3% · Above median
Balance sheet
Debt / equity0.02× · Below median
Valuation Multiplesvs Diagnostics & Research median · lower = cheaper
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.
Is WuXi AppTec Co. Ltd (WUXAY) overvalued or undervalued?
As of Sep 28, 2026, our model estimates a fair value of $28.58 versus a price of $27.10, about +5% upside (fairly valued).
What is the fair value of WUXAY?
Our model-based fair value for WuXi AppTec Co. Ltd is $28.58 (as of Sep 28, 2026), built from audited fundamentals. The current price: $27.10.
What is the quality score of WUXAY?
WuXi AppTec Co. Ltd has a Quality Score of 77/100. 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 price target for WuXi AppTec Co. Ltd (WUXAY)?
Our model-based price target is the fair value of $28.58 (as of Sep 28, 2026) from 26 valuation models. Cautious scenario $15.81, optimistic scenario $50.24. It is a calculation from audited fundamentals, not an analyst target.
What is the WuXi AppTec Co. Ltd stock forecast for 2026?
Our models put fair value at $28.58, about +5% upside versus a price of $27.10 (fairly valued). Cautious scenario $15.81, optimistic scenario $50.24. The calculation is refreshed regularly with new filings.
What is the revenue of WuXi AppTec Co. Ltd (WUXAY)?
WuXi AppTec Co. Ltd reported trailing-twelve-month revenue of about 46.2B CNY (latest available figure, as of Sep 28, 2026).
Does WuXi AppTec Co. Ltd pay a dividend?
WuXi AppTec Co. Ltd currently shows a dividend yield of about 2.31% relative to its recent price (as of Sep 28, 2026).
What growth is priced into WuXi AppTec Co. Ltd (WUXAY)?
For today's price to be fair in a discounted-cash-flow model, WuXi AppTec Co. Ltd would have to grow free cash flow by +18.2 % per year for five years (discount rate 8.1 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +22.4 % per year. As of Sep 28, 2026.
What discount rate (WACC) does the fair value of WUXAY use?
Our models discount WuXi AppTec Co. Ltd at 8.1 %: a base by market capitalisation (large), damped by beta 0.49, country premium for USA. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For WuXi AppTec Co. Ltd that is +18.2 % per year a year over ten years, using the same discount rate (8.1 %) and the same formula as our fair value.
How much growth has WuXi AppTec Co. Ltd (WUXAY) delivered so far?
Over the past 5 years revenue at WuXi AppTec Co. Ltd grew +22.4 % a year. The price currently implies +18.2 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of WuXi AppTec Co. Ltd (WUXAY) growing?
The median revenue growth in the sector is +5.0 % a year. That is the yardstick for the growth priced into WuXi AppTec Co. Ltd (+18.2 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of WuXi AppTec Co. Ltd (WUXAY)?
The free-cash-flow yield on the price is 2.25 %: that much free cash flow WuXi AppTec Co. Ltd produces per unit of market value. When it exceeds the discount rate of our models (8.1 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of WuXi AppTec Co. Ltd (WUXAY)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For WuXi AppTec Co. Ltd it is $28.58 per share (as of Sep 28, 2026), against a price of $27.10. It is the blended result of 26 valuation models (cash flow, earnings, asset, dividend).
Is WuXi AppTec Co. Ltd stock overvalued or undervalued in 2026?
As of Sep 28, 2026, WUXAY trades below its calculated fair value: price $27.10, fair value $28.58, a gap of about +5% (fairly valued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of WUXAY?
No. The price is what the market pays today ($27.10); the fair value is what the company's own numbers justify ($28.58). For WuXi AppTec Co. Ltd the two are $1.48 per share apart. That gap is exactly why we show both numbers side by side.
How much is WuXi AppTec Co. Ltd worth?
The market values WuXi AppTec Co. Ltd at about $77.5B (market capitalisation, as of Sep 28, 2026). Per share that is $27.10; our models calculate a fair value of $28.58 per share.
What do the bullish and bearish scenarios say about WUXAY?
Our models span a range for WuXi AppTec Co. Ltd: cautious scenario $15.81, base $28.58, optimistic $50.24 per share (as of Sep 28, 2026, price $27.10). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of WUXAY?
WuXi AppTec Co. Ltd trades at a price-to-earnings ratio of 17.6 (as of Sep 28, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of $28.58 is built from several models across several years. Other multiples: P/B 6.4, P/S 11.1, EV/EBITDA 21.9.
How solid is the balance sheet of WuXi AppTec Co. Ltd (WUXAY)?
Balance-sheet figures for WuXi AppTec Co. Ltd (as of Sep 28, 2026): return on equity 25.7%, debt of 0.02 per unit of equity. They feed the Quality Score of 77/100, which measures business quality independently of the share price.
How far is WUXAY from its 52-week high?
WuXi AppTec Co. Ltd trades at $27.10, about 1% below its 52-week high of $27.31 and 121% above the low of $12.28 (as of Oct 2, 2026). Distance from the high says nothing about value: that is what the fair value of $28.58 is for.
Which stocks are comparable to WuXi AppTec Co. Ltd?
From the same area (Healthcare) we also value Thermo Fisher Scientific Inc, Danaher Corporation, Agilent Technologies, Inc, Lonza Group, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is WuXi AppTec Co. Ltd stock attractive at the current price?
The data as of Sep 28, 2026: price $27.10, calculated fair value $28.58 (+5%), Quality Score 77/100, from 26 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of WUXAY calculated?
We run WuXi AppTec Co. Ltd through 26 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of $28.58, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.5 % above its aggregate fair value. WuXi AppTec Co. Ltd currently trades 5 % below its own fair value, and the market average says nothing about that. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of WuXi AppTec Co. Ltd (WUXAY)?
The closing price on Oct 2, 2026 was $27.10. Our model-based fair value is $28.58, about +5% upside (fairly valued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with WuXi AppTec Co. Ltd right now?
The model range is unusually wide ($15.81 to $50.24). The outcome hinges heavily on assumptions, so read the point estimate with caution. The price sits close to our fair value, market and models broadly agree here, little valuation tension.
Where does the earnings growth of WuXi AppTec Co. Ltd (WUXAY) come from?
Earnings per share at WuXi AppTec Co. Ltd grew +35.7 % a year from 2014 to 2025. Broken into its drivers: revenue per share +22.1 %, EBIT margin +5.9 %, tax rate +0.7 %, residual (interest, one-offs) +4.3 %. The four rates multiply to the earnings growth rate, they do not add up. Start and end are three-year averages so a single exceptional year does not distort the result.
Key figures of WuXi AppTec Co. Ltd
How large is the market capitalisation of WuXi AppTec Co. Ltd (WUXAY)?
The market capitalisation of WuXi AppTec Co. Ltd is $77.5B. The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of WuXi AppTec Co. Ltd (WUXAY)?
The price-to-sales ratio of WuXi AppTec Co. Ltd is 7.40 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of WuXi AppTec Co. Ltd (WUXAY)?
Earnings per share at WuXi AppTec Co. Ltd are $1.02 (price ÷ EPS = P/E 17.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of WuXi AppTec Co. Ltd (WUXAY)?
The dividend yield of WuXi AppTec Co. Ltd is 2.3% (payout 61.4%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of WuXi AppTec Co. Ltd (WUXAY)?
The net margin of WuXi AppTec Co. Ltd is 42.1% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of WuXi AppTec Co. Ltd (WUXAY)?
The return on equity (ROE) of WuXi AppTec Co. Ltd is 25.7% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of WuXi AppTec Co. Ltd (WUXAY)?
On an EBIT basis the return on assets of WuXi AppTec Co. Ltd is 14.9% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of WuXi AppTec Co. Ltd (WUXAY)?
The operating margin of WuXi AppTec Co. Ltd is 40.6% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at WuXi AppTec Co. Ltd (WUXAY)?
Revenue at WuXi AppTec Co. Ltd is growing +28.8% versus a year earlier (3y avg +4.9%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at WuXi AppTec Co. Ltd (WUXAY)?
Earnings per share at WuXi AppTec Co. Ltd are growing +23.4% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does WuXi AppTec Co. Ltd (WUXAY) hold?
WuXi AppTec Co. Ltd holds more cash than debt, 26.9B CNY net (fiscal year 2025). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch WuXi AppTec Co. Ltd in the live analysis
One click puts WuXi AppTec Co. Ltd on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
Broad data
Sep 28, 2026