#
Xiaomi Corp
HKEX:1810

## DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Jan 29, 2023.

Estimated DCF Value of one
**1810**
stock is
12.23
HKD.
Compared to the current market price of 13.42 HKD, the stock is
Overvalued by 9%.

## Present Value Calculation

The first step in the DCF calculation process is to estimate the company's future free cash flow. Once free cash flow is forecasted, it is discounted at a risk-appropriate discount rate. The resulting value is the present value of the company's free cash flow. You can change any model inputs below.

###
DCF Model
Base Case Scenario

To view the process of deriving the DCF Value of one share from the estimated Present Value, see the DCF Value Calculation block.

## DCF Value Calculation

Depending on which type of operating model is chosen (equity or whole firm valuation model), the resulting value is either the value of equity or the value of the entire firm. In the case of the latter, to move from the value of the firm to the value of equity, liabilities are subtracted and assets are added.

###
Capital Structure
From Present Value to DCF Value

Present Value | 124B CNY |

+ Cash & Equivalents | 23.5B CNY |

+ Investments | 140B CNY |

Firm Value | 287B CNY |

- Debt | 22.5B CNY |

- Minority Interest | 220M CNY |

Equity Value | 264B CNY |

/ Shares Outstanding | 25B |

Value per Share | 10.59 CNY |

CNY / HKD Exchange Rate | 1.1544 |

1810 DCF Value | 12.23 HKD |

To view the process of calculating the Present Value of Xiaomi Corp' future free cash flow, see the Present Value Calculation block.

## Valuation Analysis

After the valuation process, in order to gain a deeper understanding of the relationship between risk and opportunity, it is useful to study the dynamic of company's valuation under various inputs to the DCF model in use.

###
DCF Financials
Financials used in DCF Calculation

###
Sensitivity Analysis
DCF Value Sensitivity Analysis

Estimated DCF Value of one
**1810**
stock is
12.23
HKD.
Compared to the current market price of 13.42 HKD, the stock is
Overvalued by 9%.

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.

**1. Present Value Calculation.** Using the DCF Operating Model we project
**Xiaomi Corp**'s future free cash flow and discount it at a selected discount rate to calculate its
**Present Value (124B CNY)**.

**2. DCF Value Calculation.** We use the company's capital structure to calculate the total Equity Value based on the previously computed Present Value of the free cash flow. Dividing the Equity Value by the number of shares outstanding gives us the **DCF Value of
12.23 HKD**
per one
**1810**
share.