US · WOK
WORK Medical Technology Group Ltd.
- Sector
- Healthcare · Medical - Instruments & Supplies
- Headquarters
- Hangzhou City
- Website
- hzsy120.com
Price · as of 2025-09-30
$1.29
Market cap 7.64K
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $1,655,898.85 | +128,364,151.94% |
| Intrinsic Value(DCF) | $1,638.96 | +126,951.16% |
| Graham-Dodd Method(GD) | $4,479.59 | +347,155.12% |
| Graham Formula(GF) | $2,088.88 | +161,828.68% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | $274.70 | $0.00 | |||
| 2022 | $98.81 | $0.00 | |||
| 2023 | $71.97 | $0.00 | |||
| 2024 | $63,700.00 | $88,962.11 | $35.42 | $0.00 | $173.36 |
| 2025 | $523.00 | $1,655,898.85 | $2,384.72 | $4,479.59 | $2,088.88 |
AI valuation
Our deep-learning model estimates WORK Medical Technology Group Ltd.'s (WOK) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $1,655,898.85
- Current price
- $1.29
- AI upside
- +128,364,151.94%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$1,638.96
+126,951.16% upside
Graham-Dodd
$4,479.59
+347,155.12% upside
Graham Formula
$2,088.88
+161,828.68% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| WOK | WORK Medical Technology G… | $1.29 | 7.64K | +128,364,152% | +126,951% | +347,155% | +161,829% | -1.41 | 0.08 | 0.15 | 11.42 | -0.11 | 0.09 | 23.81% | -25.34% | -10.89% | -6.80% | -12.24% | -3.09% | 0.35 | -4.96 | 1.71 | 1.38 | 6.95 | 127074.00% | -1441.00% | -14276.00% | 324.07% | 0.52 | 24.08% | 0.00% | 0.00% | 300.12% | -1.55 | 0.79 | 0.39 | 0.64 |
| ARTL | Artelo Biosciences, Inc. | $1.19 | 2.75M | — | — | — | — | -0.09 | -0.92 | — | -0.10 | -0.03 | -0.35 | 0.00% | — | — | -1625.11% | 4102.16% | -343.49% | -0.54 | -58.78 | 0.17 | 0.15 | -0.01 | 31049.00% | — | 204.00% | -726.31% | -2.11 | 3064.75% | 0.00% | 0.00% | 0.00% | -0.11 | -0.15 | — | -46.19 |
| BIAF | bioAffinity Technologies,… | $1.06 | 4.77M | +8,873% | +321% | — | — | -0.50 | 1.73 | 0.48 | -0.59 | — | 10.68 | 36.09% | -95.63% | -96.56% | -242.44% | -270.88% | -122.70% | 0.58 | -96.82 | 0.87 | 0.72 | -0.05 | -1758.00% | 26975.00% | 2117.00% | -162.75% | -2.34 | -222.20% | 0.00% | 0.00% | 0.00% | -0.55 | -0.67 | 0.52 | -14.01 |
| INDP | Indaptus Therapeutics, In… | $2.06 | 3.61M | — | — | — | — | -14.39 | 54.78 | — | -13.69 | — | 54.78 | 0.00% | — | — | -187.52% | 1071.45% | -134.95% | 0.02 | — | 1.95 | 1.71 | 0.37 | -1250.00% | — | -807.00% | -5.70% | -3.63 | 859.29% | 0.00% | 0.00% | 0.00% | -13.69 | -17.07 | — | 20.29 |
| JSPR | Jasper Therapeutics, Inc. | $1.38 | 22.43M | — | — | — | — | -1.10 | 1.27 | — | -0.11 | — | 1.27 | 0.00% | — | — | -101.73% | 1104.03% | -81.55% | 0.03 | — | 4.98 | 4.70 | 0.93 | -2087.00% | — | 2067.00% | -80.64% | -4.11 | 914.55% | 0.00% | 0.00% | 0.00% | -0.11 | -0.13 | — | -3.88 |
| MNDR | Mobile-health Network Sol… | $0.93 | 823.75K | +370,917% | +72% | — | +74,187% | -0.28 | 0.34 | 0.12 | -0.06 | — | 3.53 | -11.45% | -46.36% | -44.25% | -82.47% | 729.66% | -44.64% | 0.12 | — | 1.06 | 0.89 | 0.23 | -3577.00% | -5868.00% | -4896.00% | -471.04% | -2.48 | 910.23% | 0.00% | 0.00% | 0.00% | -0.05 | -0.04 | 0.02 | -9.41 |
| PTIX | Protagenic Therapeutics, … | $0.47 | 896.47K | — | — | — | — | -4.00 | 21.80 | — | -3.70 | — | 21.80 | 0.00% | — | — | -236.06% | 939.82% | -175.99% | 0.00 | — | 2.00 | 1.95 | 0.34 | -174.00% | — | 942.00% | -19.09% | -4.47 | 695.10% | 0.00% | 0.00% | 2.49% | -3.55 | -4.80 | — | -20.97 |
| SLRX | Salarius Pharmaceuticals,… | $0.84 | 4.92M | — | — | — | — | -0.18 | 0.67 | — | 0.21 | 0.00 | 0.67 | 0.00% | — | — | -164.02% | 1120.04% | -116.05% | 0.15 | — | 1.98 | 1.61 | 0.40 | 15226842.00% | — | -6477.00% | -445.68% | -2.99 | 883.90% | 0.00% | 0.00% | 0.00% | 0.21 | 0.26 | — | -43.21 |
| SLXN | Silexion Therapeutics Ltd… | $1.73 | 967.66K | — | — | — | — | -7.53 | -31.20 | — | -7.75 | — | -31.20 | 0.00% | — | — | 169.73% | 122.14% | -406.92% | -1.13 | -241.75 | 0.64 | 0.34 | -0.20 | -4027.00% | — | 8538.00% | -6.76% | -2.38 | 81.79% | 0.00% | 0.00% | 0.00% | -10.16 | -15.18 | — | -25.28 |
| SPRC | SciSparc Ltd. | $0.56 | 288.91K | +7,017% | +385% | — | +8,471% | -5.24 | 4.80 | 29.97 | -5.32 | — | 5.86 | 38.74% | -560.18% | -481.16% | -94.77% | -166.78% | -69.41% | 0.01 | -243.87 | 5.36 | 5.02 | 0.21 | -9850.00% | -5464.00% | -1330.00% | -13.04% | -3.65 | -116.57% | 0.00% | 0.00% | 0.00% | -5.08 | -7.28 | 28.43 | 5.04 |
About WORK Medical Technology Group Ltd.
WORK Medical Technology Group LTD, together with its subsidiaries, manufactures and sells medical consumables in the People's Republic of China and internationally. The company offers disposable medical devices, such as medical face masks, artery compression tourniquets, endotracheal tube holders, intubating stylets, and guedel airways, etc.; disposable breathing circuits, laryngeal mask airways, endotracheal tubes, anesthetic kits, oxygen face masks, heat and moisture exchanging filters, anesthesia masks, laryngoscope blades, suction sets, and nasal oxygen cannulas; other medical devices, such as KN95 masks and filtering half mask; and visualized prostatic dilatation catheters. It also exports its products to approximately 30 countries in Asia, Africa, Europe, North America, South America, and Oceania. WORK Medical Technology Group LTD was founded in 2002 and is based in Hangzhou City, China.
- CEO
- Shuang Wu
- Employees
- 216
- Beta
- 3.49
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1,638.96 ÷ $1.29) − 1 = +126,951.16% (DCF, example).