Xiaomi Corp
F:3CP1
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (23.6), the stock would be worth €8.07 (26% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 18.7 | €6.4 |
0%
|
| 3-Year Average | 23.6 | €8.07 |
+26%
|
| 5-Year Average | 23.6 | €8.07 |
+26%
|
| Industry Average | 50.7 | €17.34 |
+171%
|
| Country Average | 28.8 | €9.86 |
+54%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
€753.1B
|
/ |
Jan 2026
¥34.3B
|
= |
|
|
€753.1B
|
/ |
Dec 2026
¥45B
|
= |
|
|
€753.1B
|
/ |
Dec 2027
¥60.7B
|
= |
|
|
€753.1B
|
/ |
Dec 2028
¥76.4B
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| CN |
|
Xiaomi Corp
F:3CP1
|
843.9B EUR | 18.7 | 17.6 | |
| US |
|
Apple Inc
NASDAQ:AAPL
|
3.9T USD | 26.3 | 34 | |
| KR |
|
Samsung Electronics Co Ltd
KRX:005930
|
1 452T KRW | 14.7 | 32.7 | |
| US |
|
Dell Technologies Inc
NYSE:DELL
|
140.7B USD | 18.5 | 24.1 | |
| US |
S
|
SanDisk Corp
NASDAQ:SNDK
|
133.7B USD | 0 | 0 | |
| US |
|
Western Digital Corp
NASDAQ:WDC
|
130.5B USD | 38.4 | 35.5 | |
| IE |
|
Seagate Technology Holdings PLC
NASDAQ:STX
|
122B USD | 45 | 63.9 | |
| SG |
S
|
Seagate Technology Holdings PLC
XBER:847
|
72.8B EUR | 30.9 | 43.5 | |
| TW |
|
Quanta Computer Inc
TWSE:2382
|
1.3T TWD | 14.1 | 17.5 | |
| US |
|
Hewlett Packard Enterprise Co
NYSE:HPE
|
38.2B USD | 10.7 | -163 | |
| TW |
|
Asia Vital Components Co Ltd
TWSE:3017
|
1T TWD | 31.4 | 52.2 |
Market Distribution
| Min | 0 |
| 30th Percentile | 16.3 |
| Median | 28.8 |
| 70th Percentile | 53.1 |
| Max | 49 021 |
Other Multiples
Xiaomi Corp
Glance View
Xiaomi Corporation, often pegged as the budget-friendly alternative to high-priced tech giants, has masterfully woven a business model that thrives on delivering quality technology at accessible price points. Founded in 2010 by Lei Jun, Xiaomi started its journey with an ambition to create a seamless interface between hardware, software, and internet services, drawing parallels with the likes of Apple. However, Xiaomi's differentiation lies in its approach to affordability without compromising on innovation. The company's strategy hinges on maintaining razor-thin hardware margins, coupled with robust internet services. Devices like smartphones, smart TVs, and IoT products serve as gateways to an expansive ecosystem of services, where recurring revenue is cultivated through advertising, online gaming, and fintech services. Operating primarily through e-commerce channels initially, Xiaomi managed to disrupt traditional supply chains and retail markups, allowing for significant cost savings which were passed on to consumers. This model facilitated rapid market penetration, particularly within price-sensitive emerging markets. Its distribution mechanism further graduated to a more holistic network, encompassing offline stores and partnerships to expand its reach. The company emphasizes community-driven input, encouraging feedback from their extensive user base to refine and enhance their offerings. By nurturing a robust fan community known as "Mi fans," Xiaomi not only crowdsources innovation but also markets its products with genuine consumer backing, creating a virtuous cycle of feedback and refinement that fuels continuous growth.