Xiaomi Corp
HKEX:1810

Watchlist Manager
Xiaomi Corp Logo
Xiaomi Corp
HKEX:1810
Watchlist
Price: 31.65 HKD 2.76% Market Closed
Market Cap: 1.3T HKD
Have any thoughts about
Xiaomi Corp?
Write Note

Intrinsic Value

The intrinsic value of one Xiaomi Corp stock under the Base Case scenario is 21.62 HKD. Compared to the current market price of 31.65 HKD, Xiaomi Corp is Overvalued by 32%.

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

Intrinsic Value
21.62 HKD
Overvaluation 32%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Xiaomi Corp

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

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...
How do you feel about Xiaomi Corp?
Bearish
Neutral
Bullish

Fundamental Analysis

31.65 HKD
+2.76%
+2.76%
Benchmark
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Xiaomi Corp
CN
Technology
Market Cap
1.3T HKD
IPO
Jul 9, 2018
Employees
31 366
China
Market Cap
1.3T HKD
Industry
Technology
IPO
Jul 9, 2018
Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Xiaomi Corp

Provide an overview of the primary business activities
of Xiaomi Corp.

What unique competitive advantages
does Xiaomi Corp hold over its rivals?

What risks and challenges
does Xiaomi Corp face in the near future?

Summarize the latest earnings call
of Xiaomi Corp.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Xiaomi Corp.

Provide P/S
for Xiaomi Corp.

Provide P/E
for Xiaomi Corp.

Provide P/OCF
for Xiaomi Corp.

Provide P/FCFE
for Xiaomi Corp.

Provide P/B
for Xiaomi Corp.

Provide EV/S
for Xiaomi Corp.

Provide EV/GP
for Xiaomi Corp.

Provide EV/EBITDA
for Xiaomi Corp.

Provide EV/EBIT
for Xiaomi Corp.

Provide EV/OCF
for Xiaomi Corp.

Provide EV/FCFF
for Xiaomi Corp.

Provide EV/IC
for Xiaomi Corp.

Show me price targets
for Xiaomi Corp made by professional analysts.

What are the Revenue projections
for Xiaomi Corp?

How accurate were the past Revenue estimates
for Xiaomi Corp?

What are the Net Income projections
for Xiaomi Corp?

How accurate were the past Net Income estimates
for Xiaomi Corp?

What are the EPS projections
for Xiaomi Corp?

How accurate were the past EPS estimates
for Xiaomi Corp?

What are the EBIT projections
for Xiaomi Corp?

How accurate were the past EBIT estimates
for Xiaomi Corp?

Compare the revenue forecasts
for Xiaomi Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Xiaomi Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Xiaomi Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Xiaomi Corp compared to its peers.

Compare the P/E ratios
of Xiaomi Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Xiaomi Corp with its peers.

Analyze the financial leverage
of Xiaomi Corp compared to its main competitors.

Show all profitability ratios
for Xiaomi Corp.

Provide ROE
for Xiaomi Corp.

Provide ROA
for Xiaomi Corp.

Provide ROIC
for Xiaomi Corp.

Provide ROCE
for Xiaomi Corp.

Provide Gross Margin
for Xiaomi Corp.

Provide Operating Margin
for Xiaomi Corp.

Provide Net Margin
for Xiaomi Corp.

Provide FCF Margin
for Xiaomi Corp.

Show all solvency ratios
for Xiaomi Corp.

Provide D/E Ratio
for Xiaomi Corp.

Provide D/A Ratio
for Xiaomi Corp.

Provide Interest Coverage Ratio
for Xiaomi Corp.

Provide Altman Z-Score Ratio
for Xiaomi Corp.

Provide Quick Ratio
for Xiaomi Corp.

Provide Current Ratio
for Xiaomi Corp.

Provide Cash Ratio
for Xiaomi Corp.

What is the historical Revenue growth
over the last 5 years for Xiaomi Corp?

What is the historical Net Income growth
over the last 5 years for Xiaomi Corp?

What is the current Free Cash Flow
of Xiaomi Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Xiaomi Corp.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Xiaomi Corp

Current Assets 203B
Cash & Short-Term Investments 97.8B
Receivables 44.2B
Other Current Assets 61B
Non-Current Assets 139.2B
Long-Term Investments 98.7B
PP&E 15.8B
Intangibles 7.7B
Other Non-Current Assets 17B
Current Liabilities 126B
Accounts Payable 66.8B
Accrued Liabilities 8.5B
Other Current Liabilities 50.7B
Non-Current Liabilities 43.6B
Long-Term Debt 23.6B
Other Non-Current Liabilities 20B
Efficiency

Earnings Waterfall
Xiaomi Corp

Revenue
330.1B CNY
Cost of Revenue
-260.4B CNY
Gross Profit
69.7B CNY
Operating Expenses
-48.6B CNY
Operating Income
21.2B CNY
Other Expenses
-1.8B CNY
Net Income
19.4B CNY

Free Cash Flow Analysis
Xiaomi Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
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.

Positive Revenue Growth Forecast
Positive Gross Profit
Exceptional 1-Year Revenue Growth
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 86/100. The higher the solvency score, the more solvent the company is.

86/100
Solvency
Score

Xiaomi Corp's solvency score is 86/100. 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 rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Xiaomi Corp is 32.13 HKD with a low forecast of 18.28 HKD and a high forecast of 39.8 HKD.

Lowest
Price Target
18.28 HKD
42% Downside
Average
Price Target
32.13 HKD
2% Upside
Highest
Price Target
39.8 HKD
26% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for Xiaomi Corp?

Click here to dive deeper.

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

See Also

Discover More
What is the Intrinsic Value of one Xiaomi Corp stock?

The intrinsic value of one Xiaomi Corp stock under the Base Case scenario is 21.62 HKD.

Is Xiaomi Corp stock undervalued or overvalued?

Compared to the current market price of 31.65 HKD, Xiaomi Corp is Overvalued by 32%.

Back to Top