First Time Loading...

Xiaomi Corp
HKEX:1810

Watchlist Manager
Xiaomi Corp Logo
Xiaomi Corp
HKEX:1810
Watchlist
Price: 18.3 HKD -3.38% Market Closed
Updated: May 25, 2024

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%.

DCF Value
Base Case
7.49 HKD
Overvaluation 59%
DCF Value
Price
Worst Case
Base Case
Best Case
7.49
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 7.49 HKD

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

The present value of cash flows over the next 5 years amounts to 17.3B CNY. The present value of the terminal value is 99B CNY. The total present value equals 116.3B CNY.
Forecast Period
Years
Discount Rate
%
Show All DCF Settings
Terminal Growth
%
Hide DCF Settings
Save

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
Overvalued by 59%

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

Revenue
316.1B 511.6B
Operating Income
15.6B 29.1B
FCFF
1.2B 9.4B

See Also

Discover More

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.

//