EN DE

WuXi Biologics (Cayman) Inc (WXXWY) Fair Value & Analysis

Healthcare · US · Market cap $16.5B

WB WuXi Biologics (Cayman) Inc logo WuXi Biologics (Cayman) Inc WXXWY · US
Price$11.68
Fair Value$8.60
Upside-26.4%
Quality69/100
Watch WuXi Biologics (Cayman) Inc for free, get notified when fair value or trend changes. Watch for free
Healthy Growth
Highly profitable · 22.5% net margin
Low debt · generates free cash flow
Ranks above peers (10/11)
Wide moat 73/100
Evidence: Medium Range $5.66 – $14.42 Share as image

Fair value as of: Jul 25, 2026

From 26 valuation models · updated 16 days ago

Fair value updated Jul 25, 2026, revised from $8.58 to $8.60 (+0.2%) since Jun 25, 2026. Share price +30.1% over the past month.

A solid business, but screening 26% overvalued on our models.

What matters now

  • Solid but not exceptional quality (69/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range ($5.66 to $14.42) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$37.52 $2.59 Fair Value $8.60 Apr 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 25, 2026.

How to read this chart

60‑month range $2.59 – $37.52 · fair‑value band $5.66 – $14.42 · the $11.68 price screens above the $8.60 fair value. Dashed = 300-day average. As of Jul 25, 2026.

Full chart & analysis →

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

Analysis

WuXi Biologics (Cayman) Inc (WXXWY) currently trades at $11.68, while our model-based Fair Value estimate is $8.60, implying the stock looks roughly 26.4% overvalued today. The Quality Score stands at 69/100 (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: medium).

Over the trailing twelve months, WuXi Biologics (Cayman) Inc generated revenue of $21.8B at a net margin of 22.5%. Revenue grew 17.2% year over year. It earns a return on equity of 11.6%. The balance sheet holds a net cash position of $6.1B. Fundamentals as of Jul 25, 2026

Our scenario range runs from $5.66 (bear case) to $14.42 (bull case); at $11.68, the current price sits within 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 near its 52-week high and 88% above its 52-week low, currently above its 200-day average. For context, the median of 10 Healthcare peers we cover trades at -57% fair-value upside, at -26%, WXXWY 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 BearBaseBull Evidence
Highest evidence
Growth DCF $25.94 $47.14 $81.88 80
Residual Income $20.44 $22.65 $32.77 76
Rev-Margin DCF $30.78 $53.36 $100.50 74
All 26 models by family
DCF Models
FCF DCF $27.30 $40.42 $82.23 38
Owner Earnings $26.43 $54.52 $113.50 31
5Y Revenue Exit $28.20 $47.23 $87.20 39
5Y EBITDA Exit $42.15 $75.45 $140.91 41
5Y P/E Exit $39.62 $87.38 $153.19 38
10Y Revenue Exit $27.40 $58.69 $79.77 36
10Y EBITDA Exit $38.57 $88.74 $178.86 37
10Y P/E Exit $36.72 $83.29 $161.54 35
Earnings-Based
Graham-Dodd $15.80 $110.18 $154.62 54
Lynch FV $56.92 $81.32 $105.71 50
PEG = 1.0 $56.92 $81.32 $105.71 46
EPV $27.50 $31.35 $34.72 59
Dividend Discount
Gordon GGM $24.36 $50.65 $80.35 70
DDM Multi-Stage $24.36 $42.71 $53.16 61
Multiples
P/E Multiple $38.34 $51.11 $63.89 63
P/S Multiple $27.08 $36.10 $45.13 58
P/B Multiple $29.62 $39.50 $49.37 55
EV/EBIT $44.52 $57.89 $71.26 53
EV/EBITDA $46.09 $59.99 $73.88 54
EV/Revenue $26.07 $35.35 $44.63 43
Asset-Based
NCAV (Graham) $11.50 $15.41 $23.01 50
Growth DCF
Growth DCF $25.94 $47.14 $81.88 80
Rev-Margin DCF $30.78 $53.36 $100.50 74
Economic Profit
Residual Income $20.44 $22.65 $32.77 76
ROIC Compounder $33.07 $44.86 $55.80 72
Growth Earnings
Growth-Adj P/E $75.56 $107.94 $140.33 68

Widest divergence: Growth Earnings ($107.94) versus Asset-Based ($15.41). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $21.8B
Revenue growth (YoY) +17.2%
Net margin 22.5%
Return on equity 11.6%
Free cash flow $2.8B FY2025
P/E ratio 23.6
More key figures
Operating margin 33.1%
EPS (TTM) $0.3400
EPS growth (YoY) +39.4%
Net cash $6.1B FY2025

Figures from reported company fundamentals · as of Jul 25, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 69/100

Of which business quality 67 · Market factors (momentum, volatility) 74

Profitability 47
Margins and returns on capital today
Quality Growth 74
Are margins and returns improving?
Cashflow 58
Earnings quality: real cash, not paper profit
Fin. Strength 83
Balance sheet, leverage, solvency risk
Investment 40
Disciplined investing over empire-building
Low Volatility 63
Calm price path (market factor)
Momentum 71
Price trend over the last 3–12 months (market factor)
52W Momentum 91
Distance to the 52-week high (market factor)
Net Issuance 99
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

WuXi Biologics (Cayman) Inc., an investment holding company, provides end-to-end solutions and services for biologics discovery, development, and manufacturing for biologics industry in the People's Republic of China, North America, Europe, Singapore, Japan, South Korea, Australia, and Brazil. It operates through two segments: Biologics and XDC.

Full company description

WuXi Biologics (Cayman) Inc., an investment holding company, provides end-to-end solutions and services for biologics discovery, development, and manufacturing for biologics industry in the People's Republic of China, North America, Europe, Singapore, Japan, South Korea, Australia, and Brazil. It operates through two segments: Biologics and XDC. The company provides a suite of solutions for biologic discovery, from concept to IND, that seamlessly transits to CMC and downstream process development through its contract research, development, and manufacturing organization platforms, including WuXiBody, SDArBodY, T cell engager, Tumor Associated Antigens ("TAA") mAb Technology, Single B Cell Cloning Technology, WuXia, WuXiUP, WuXiUI, and WuXiHigh. It engages in the provision of consultation services in relation to the biopharmaceutical technology, international sales contracting services, testing and development of testing technologies, sales and marketing services, production and sales of medicals, and biologics clinical and manufacturing services; research and development in relation to biologics; international sales contracting service; vaccine contract development and manufacturing organization (CDMO) and related business; development, production, and distribution of biotechnological products; and engages in investment and material supplier activities. WuXi Biologics (Cayman) Inc. was incorporated in 2014 and is headquartered in Wuxi, China.

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

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

WuXi Biologics (Cayman) Inc reported revenue of $21.2B in FY2025 versus $10.3B in FY2021, a compound +19.8%/yr. Reported net income was $4.8B in FY2025, compounding +9.0%/yr from FY2021.

Growth Quality 95/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Latest Revenue (FY 2025)
$21.2B
Latest YoY
+13.5%
Avg. growth/yr (3Y)
+11.6%
Avg. growth/yr (5Y)
+30.4%
Avg. growth/yr (11Y)
+45.9%
Revenue +19.8%/yr
FY21 $10.3B
FY22 $15.3B
FY23 $17.0B
FY24 $18.7B
FY25 $21.2B
Net income +9.0%/yr
FY21 $3.4B
FY22 $4.4B
FY23 $3.4B
FY24 $3.4B
FY25 $4.8B

WXXWY screens 26% 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). "WuXi Biologics (Cayman) Inc Fair Value". https://www.fairvalue-calculator.com/stock/WXXWY

Earlier news

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

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 69 · Top 25%
Fair Value upside −26% · Above median
Return on equity (TTM) 12% · Top 25%
Return on assets 7% · Top 25%
Net margin (TTM) 23% · Top 25%
Operating margin (TTM) 33% · Top 25%
Revenue growth 17% · Above median
Debt / equity 0.00× · Lower than median

Valuation Multiples vs Biotechnology median · lower = cheaper

P/E (TTM) 23.6× · Cheaper than median
P/FCF 5.9× · Pricier than median
PEG 1.05× · Cheaper 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 86 · sector 0
PAST 47 · sector 0
HEALTH 100 · sector 97
DIVIDEND 0 · sector 23

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

Insider activity: 40/100

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 Jul 25, 2026).

Stock Price Fair Value vs Fair Value
Vertex Pharmaceuticals Incorporated VRTX $486.03 $278.78 -43%
Regeneron Pharmaceuticals, Inc REGN $664.45 $594.40 -11%
Samsung Biologics Co 207940 1,368,000 KRW 1,091,384 KRW -20%
Celltrion, Inc 068270 175,800 KRW 76,325 KRW -57%
Innovent Biologics, Inc 1801 HK$86.70 HK$19.66 -77%
Sino Biopharmaceutical Limited 1177 HK$5.26 HK$3.36 -36%
ALTEOGEN Inc 196170 276,500 KRW 44,444 KRW -84%
RemeGen Co 688331 ¥134.02 ¥26.99 -80%
Biocon Limited BIOCON ₹440.70 ₹57.36 -87%
Anthem Biosciences Limited ANTHEM ₹777.00 ₹196.91 -75%

Compare WuXi Biologics (Cayman) 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 WuXi Biologics (Cayman) Inc (WXXWY) overvalued or undervalued?
As of Jul 25, 2026, our model estimates a fair value of $8.60 versus a price of $11.68, about −26% (overvalued).
What is the fair value of WXXWY?
Our model-based fair value for WuXi Biologics (Cayman) Inc is $8.60 (as of Jul 25, 2026), built from audited fundamentals. The current price is $11.68.
What is the quality score of WXXWY?
WuXi Biologics (Cayman) Inc has a Quality Score of 69/100. 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 WuXi Biologics (Cayman) Inc (WXXWY)?
WuXi Biologics (Cayman) Inc reported trailing-twelve-month revenue of about $21.8B (latest available figure, as of Jul 25, 2026).
What is the net profit margin of WXXWY?
The net profit margin of WuXi Biologics (Cayman) Inc is about 22.5%, meaning it keeps roughly 22.5% 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 WuXi Biologics (Cayman) 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.