Xiaomi Corp banner

Xiaomi Corp
F:3CP1

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

EV/EBITDA

18.7
Current
21%
Cheaper
vs 3-y average of 23.6

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.

EV/EBITDA
18.7
=
Enterprise Value
€753.1B
/
EBITDA
¥34.3B

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.

EV/EBITDA
18.7
=
Enterprise Value
€753.1B
/
EBITDA
¥34.3B

Valuation Scenarios

Xiaomi Corp is trading below its 3-year average

If EV/EBITDA returns to its 3-Year Average (23.6), the stock would be worth €8.07 (26% upside from current price).

Statistics
Positive Scenarios
4/4
Maximum Downside
No Downside Scenarios
Maximum Upside
+171%
Average Upside
69%
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
=
18.7
Current
€753.1B
/
Dec 2026
¥45B
=
16.7
Forward
€753.1B
/
Dec 2027
¥60.7B
=
12.4
Forward
€753.1B
/
Dec 2028
¥76.4B
=
9.9
Forward

Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.

Peer Comparison

All Multiples
EV/EBITDA
P/E
All Countries
Close

Market Distribution

Lower than 95% of companies in China
Percentile
5th
Based on 5 409 companies
5th percentile
3.1
Low
0 — 16.3
Typical Range
16.3 — 53.1
High
53.1 —
Distribution Statistics
China
Min 0
30th Percentile 16.3
Median 28.8
70th Percentile 53.1
Max 49 021

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.

3CP1 Intrinsic Value
11.22 EUR
Undervaluation 43%
Intrinsic Value
Price €6.4
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett