#
Xiaomi Corp
HKEX:1810

## DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on May 25, 2024.

Estimated DCF Value of one
**1810**
stock is
7.49
HKD.
Compared to the current market price of 18.3 HKD, the stock is
Overvalued by 59%.

## Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

###
DCF Model
Base Case Scenario

Switching the operating model will discard any changes made to the current valuation.

You already have a valuation model for Xiaomi Corp.

Do you want to replace it with the current valuation model?

Do you really want to delete your valuation model? This operation cannot be undone.

## DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

###
Present Value to DCF Value
Capital Structure

Present Value | 116.3B CNY |

+ Cash & Equivalents | 33.6B CNY |

+ Investments | 159.9B CNY |

Firm Value | 309.8B CNY |

- Debt | 22.9B CNY |

- Minority Interest | 266.3m CNY |

Equity Value | 286.6B CNY |

/ Shares Outstanding | 41.3B |

Value per Share | 6.95 CNY |

CNY / HKD Exchange Rate | 1.0787 |

1810 DCF Value | 7.49 HKD |

## Valuation Analysis

###
Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

###
DCF Financials
Financials used in DCF Calculation

## What is the DCF value of one 1810 stock?

Estimated DCF Value of one
**1810**
stock is
7.49
HKD.
Compared to the current market price of 18.3 HKD, the stock is
Overvalued by 59%.

The true DCF Value lies somewhere between the **worst-case** and **best-case** scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

## How was the DCF Value calculated?

**1. Present Value Calculation.**
Utilizing the DCF operating model, Xiaomi Corp's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at
116.3B CNY.

**2. DCF Value Calculation.**
The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of
7.49 HKD
per share.