Xiaomi Corp
HKEX:1810

Watchlist Manager
Xiaomi Corp Logo
Xiaomi Corp
HKEX:1810
Watchlist
Price: 36.25 HKD 6.62% Market Closed
Market Cap: 905.4B HKD
Have any thoughts about
Xiaomi Corp?
Write Note
Section:
 

Relative Value

The Relative Value of one Xiaomi Corp stock under the Base Case scenario is 43.49 HKD. Compared to the current market price of 36.25 HKD, Xiaomi Corp is Undervalued by 17%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
43.49 HKD
Undervaluation 17%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2.6
P/S
P/S
Price to Sales
2.6
vs History
1
vs Industry
59
Median 3Y
1.1
Median 5Y
1.3
Industry
2.4
Forward
2.4
More Details
44
P/E
P/E
Price to Earnings
44
vs History
22
vs Industry
29
Median 3Y
29.4
Median 5Y
26.6
Industry
23.2
Forward
39.9
More Details
36
P/OCF
P/OCF
Price to OCF
36
vs History
19
vs Industry
47
Median 3Y
12.3
Median 5Y
16.3
Industry
17.5
More Details
39.2
P/FCFE
P/FCFE
Price to FCFE
39.2
vs History
14
vs Industry
39
Median 3Y
12.5
Median 5Y
17.6
Industry
21.2
More Details
4.9
P/B
P/B
Price to Book Value
4.9
vs History
7
vs Industry
44
Median 3Y
2.1
Median 5Y
2.6
Industry
2.9
More Details
2.4
EV/S
EV/S
Enterprise Value to Sales
2.4
vs History
11
vs Industry
62
Median 3Y
1
Median 5Y
1.2
Industry
2.4
Forward
2.2
More Details
11.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
11.1
vs History
17
vs Industry
40
Median 3Y
5.5
Median 5Y
7
Industry
4.9
More Details
36.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
36.7
vs History
26
vs Industry
30
Median 3Y
24.7
Median 5Y
26.2
Industry
13.1
Forward
28.9
More Details
36.7
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
36.7
vs History
36
vs Industry
28
Median 3Y
27
Median 5Y
29.8
Industry
16.7
Forward
36.7
More Details
32.8
EV/OCF
EV/OCF
Enterprise Value to OCF
32.8
vs History
20
vs Industry
48
Median 3Y
11.6
Median 5Y
17.6
Industry
16.5
More Details
51.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
51.3
vs History
15
vs Industry
41
Median 3Y
12
Median 5Y
20.4
Industry
19.1
More Details
4.4
EV/IC
EV/IC
Enterprise Value to IC
4.4
vs History
23
vs Industry
44
Median 3Y
2
Median 5Y
2.8
Industry
2.5
More Details

Multiples Across Competitors

Competitors Multiples
Xiaomi Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Xiaomi Corp
HKEX:1810
904.3B HKD 2.6 44 36.7 36.7
US
Apple Inc
NASDAQ:AAPL
3.7T USD 9.4 39.2 27.5 30.1
KR
Samsung Electronics Co Ltd
KRX:005930
369.5T KRW 1.3 11.5 4 9.7
US
Dell Technologies Inc
NYSE:DELL
84.2B USD 0.9 20.5 10.6 16.3
TW
Quanta Computer Inc
TWSE:2382
1.1T TWD 0.9 20.6 16.4 19.7
JP
Canon Inc
TSE:7751
4.9T JPY 1.1 16.3 6.9 10.8
US
HP Inc
NYSE:HPQ
31.1B USD 0.6 11.2 7.2 8.6
US
Hewlett Packard Enterprise Co
NYSE:HPE
28.3B USD 0.9 11.1 5.5 11.1
JP
Fujifilm Holdings Corp
TSE:4901
4T JPY 1.3 16.6 9.4 14.5
US
NetApp Inc
NASDAQ:NTAP
23.7B USD 3.7 20.6 13.7 16.2
US
Western Digital Corp
NASDAQ:WDC
22.2B USD 1.3 -59.8 16.8 26.1
P/E Multiple
Earnings Growth PEG
CN
Xiaomi Corp
HKEX:1810
Average P/E: 21.2
44
21%
2.1
US
Apple Inc
NASDAQ:AAPL
39.2
15%
2.6
KR
Samsung Electronics Co Ltd
KRX:005930
11.5
52%
0.2
US
Dell Technologies Inc
NYSE:DELL
20.5
33%
0.6
TW
Quanta Computer Inc
TWSE:2382
20.6
29%
0.7
JP
Canon Inc
TSE:7751
16.3
13%
1.3
US
HP Inc
NYSE:HPQ
11.2
11%
1
US
Hewlett Packard Enterprise Co
NYSE:HPE
11.1
7%
1.6
JP
Fujifilm Holdings Corp
TSE:4901
16.6
9%
1.8
US
NetApp Inc
NASDAQ:NTAP
20.6
22%
0.9
US
Western Digital Corp
NASDAQ:WDC
Negative Multiple: -59.8 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Xiaomi Corp
HKEX:1810
Average EV/EBITDA: 14.1
36.7
29%
1.3
US
Apple Inc
NASDAQ:AAPL
27.5
10%
2.8
KR
Samsung Electronics Co Ltd
KRX:005930
4
31%
0.1
US
Dell Technologies Inc
NYSE:DELL
10.6
15%
0.7
TW
Quanta Computer Inc
TWSE:2382
16.4
31%
0.5
JP
Canon Inc
TSE:7751
6.9
8%
0.9
US
HP Inc
NYSE:HPQ
7.2
0%
N/A
US
Hewlett Packard Enterprise Co
NYSE:HPE
5.5
9%
0.6
JP
Fujifilm Holdings Corp
TSE:4901
9.4
14%
0.7
US
NetApp Inc
NASDAQ:NTAP
13.7
17%
0.8
US
Western Digital Corp
NASDAQ:WDC
16.8
72%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Xiaomi Corp
HKEX:1810
Average EV/EBIT: 18.2
36.7
34%
1.1
US
Apple Inc
NASDAQ:AAPL
30.1
10%
3
KR
Samsung Electronics Co Ltd
KRX:005930
9.7
99%
0.1
US
Dell Technologies Inc
NYSE:DELL
16.3
22%
0.7
TW
Quanta Computer Inc
TWSE:2382
19.7
35%
0.6
JP
Canon Inc
TSE:7751
10.8
N/A N/A
US
HP Inc
NYSE:HPQ
8.6
3%
2.9
US
Hewlett Packard Enterprise Co
NYSE:HPE
11.1
17%
0.7
JP
Fujifilm Holdings Corp
TSE:4901
14.5
N/A N/A
US
NetApp Inc
NASDAQ:NTAP
16.2
20%
0.8
US
Western Digital Corp
NASDAQ:WDC
26.1
157%
0.2

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 214,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.