Xiaomi Corp
HKEX:1810

Watchlist Manager
Xiaomi Corp Logo
Xiaomi Corp
HKEX:1810
Watchlist
Price: 49.2 HKD -3.62% Market Closed
Market Cap: 1.2T HKD

Intrinsic Value

The intrinsic value of one Xiaomi Corp stock under the Base Case scenario is 41.45 HKD. Compared to the current market price of 49.2 HKD, Xiaomi Corp is Overvalued by 16%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
41.45 HKD
Overvaluation 16%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Xiaomi Corp

Xiaomi Corp
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for Xiaomi Corp cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Xiaomi Corp?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Xiaomi Corp
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Xiaomi Corp

Current Assets 225.7B
Cash & Short-Term Investments 100.5B
Receivables 28.1B
Other Current Assets 97.1B
Non-Current Assets 177.4B
Long-Term Investments 130B
PP&E 18.1B
Intangibles 8.2B
Other Non-Current Assets 21.2B
Efficiency

Free Cash Flow Analysis
Xiaomi Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Xiaomi Corp

Revenue
365.9B CNY
Cost of Revenue
-289.3B CNY
Gross Profit
76.6B CNY
Operating Expenses
-53.4B CNY
Operating Income
23.2B CNY
Other Expenses
482.8m CNY
Net Income
23.7B CNY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Xiaomi Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Exceptional 1-Year Revenue Growth
Positive Gross Profit
Positive Revenue Growth Forecast
Positive Free Cash Flow
50/100
Profitability
Score

Xiaomi Corp's profitability score is 50/100. The higher the profitability score, the more profitable the company is.

Solvency Score
Solvency Due Diligence

Xiaomi Corp's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

Negative Net Debt
Low D/E
High Altman Z-Score
Long-Term Solvency
72/100
Solvency
Score

Xiaomi Corp's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Xiaomi Corp

Wall Street analysts forecast Xiaomi Corp stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Xiaomi Corp is 47.51 HKD with a low forecast of 23.84 HKD and a high forecast of 73.5 HKD.

Lowest
Price Target
23.84 HKD
52% Downside
Average
Price Target
47.51 HKD
3% Downside
Highest
Price Target
73.5 HKD
49% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Xiaomi Corp
does not pay dividends
Shareholder Yield

Current shareholder yield for Xiaomi Corp is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

News

Other Videos
What is the Intrinsic Value of one Xiaomi Corp stock?

The intrinsic value of one Xiaomi Corp stock under the Base Case scenario is 41.45 HKD.

Is Xiaomi Corp stock undervalued or overvalued?

Compared to the current market price of 49.2 HKD, Xiaomi Corp is Overvalued by 16%.

Back to Top