Loading...

Xiaomi Corp (HKEX:1810)

11.5 HKD +0.2 HKD ( +1.77% )
Watchlist Manager
Xiaomi Corp Logo
Xiaomi Corp
HKEX:1810
Watchlist

DCF Value

Estimated DCF Value of one 1810 stock is 14.82 HKD. Compared to the current market price of 11.5 HKD, the stock is Undervalued by 22% .

Estimated DCF Value of one HKEX:1810 stock is 14.82 HKD. Compared to the current market price of 11.5 HKD, the stock is Undervalued by 22% .

DCF valuation is one of two methods of placing a monetary value on a company; the other is Relative Valuation method. We use a combination of these two methods to calculate the Intrinsic Value of stock as accurately as possible.

Discount Rate
8.23%
Terminal Growth
0%
Growth Period
5 Years
Discount Rate
8.23%
Terminal Growth
0%
Growth Period
5 Years

You can change any inputs such as future revenue, margins, etc. using our DCF Operating Model block.

1810 DCF Value
Base Case
14.82 HKD
Undervaluation 22%
DCF Value
Price
Bear Case
Base Case
Bull Case
Open DCF Settings
Close DCF Settings
Xiaomi Corp Competitors:
DCF Valuation
IMMR
Immersion Corp
LOGI
Logitech International SA
6724
Seiko Epson Corp
EBON
Ebang International Holdings Inc
FRIIF
Mgi Digital Technology SA
6916
I-O Data Device Inc
TBIIF
Tobii AB
ASKTF
Asetek A/S

Capital Structure

Capital Structure
Equity Waterfall

DCF Value 316B CNY
Equity Value 316B CNY
/ Shares Outstanding 25B
Value per Share 12.65 CNY
CNY / HKD Exchange Rate 1.1713
1810 DCF Value 14.82 HKD
Undervalued by 22%

DCF Operating Model

Discounted Cash Flow Model
DCF Value Calculation

Calculating DCF Value by forecasting future free cash flow and discounting it at the selected Discount Rate.

DCF Model Financials
Financials used in the DCF Model

Financials used as inputs to Discounted Cash Flow (DCF) valuation model to calculate the DCF value of one 1810 stock.

Sensitivity Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Analyze the possible values of the dcf value of the stock under various combinations of model inputs, such as Revenue Growth, Operating Margin, and Discount Rate.

See Also

Other Stocks