Xiaomi Corp
F:3CP1

Watchlist Manager
Xiaomi Corp Logo
Xiaomi Corp
F:3CP1
Watchlist
Price: 6.4 EUR 3.23%
Market Cap: 130.9B EUR

Relative Value

The Relative Value of one 3CP1 stock under the Base Case scenario is 10.26 EUR. Compared to the current market price of 6.4 EUR, Xiaomi Corp is Undervalued by 38%.

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.

3CP1 Relative Value
Base Case
10.26 EUR
Undervaluation 38%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
30
vs Industry
32
Median 3Y
1.4
Median 5Y
1.4
Industry
2.4
Forward
1.9
vs History
76
vs Industry
10
Median 3Y
29.4
Median 5Y
26
Industry
22.3
Forward
20.8
vs History
60
vs Industry
11
Median 3Y
16
Median 5Y
16.5
Industry
16
vs History
65
vs Industry
12
Median 3Y
17.8
Median 5Y
17.9
Industry
20.9
vs History
39
vs Industry
15
Median 3Y
2.4
Median 5Y
2.6
Industry
3
vs History
30
vs Industry
32
Median 3Y
1.1
Median 5Y
1.1
Industry
2.4
Forward
1.7
vs History
38
vs Industry
13
Median 3Y
5.2
Median 5Y
5.5
Industry
4.9
vs History
63
vs Industry
9
Median 3Y
23.6
Median 5Y
24.7
Industry
12.2
Forward
15.8
vs History
66
vs Industry
10
Median 3Y
26.7
Median 5Y
26.2
Industry
15.9
Forward
17.4
vs History
53
vs Industry
11
Median 3Y
13.2
Median 5Y
14.4
Industry
14.7
vs History
65
vs Industry
7
Median 3Y
16.1
Median 5Y
16.3
Industry
17.4
vs History
41
vs Industry
16
Median 3Y
1.9
Median 5Y
2.1
Industry
2.4

Multiples Across Competitors

3CP1 Competitors Multiples
Xiaomi Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Xiaomi Corp
F:3CP1
1T EUR 2 20.5 22.2 22.2
US
Apple Inc
NASDAQ:AAPL
3.8T USD 9.2 34.2 26.7 29
KR
Samsung Electronics Co Ltd
KRX:005930
905.8T KRW 2.9 27.8 10.7 27.1
US
Dell Technologies Inc
NYSE:DELL
81.1B USD 0.8 15.2 12.6 12.6
US
Western Digital Corp
NASDAQ:WDC
68.6B USD 5.7 27.3 21.2 24.2
IE
Seagate Technology Holdings PLC
NASDAQ:STX
64.7B USD 6.8 37.8 27 30.1
SG
Seagate Technology Holdings PLC
XBER:847
50.5B EUR 6.2 34.3 24.6 27.4
US
SanDisk Corp
NASDAQ:SNDK
55.5B USD 0 0 0 0
TW
Quanta Computer Inc
TWSE:2382
1.1T TWD 0.6 15.7 14.4 16.3
US
Hewlett Packard Enterprise Co
NYSE:HPE
29.2B USD 0.9 -495.6 9.4 25.1
JP
Canon Inc
TSE:7751
4.1T JPY 0.9 25.5 7.2 13.1