Loading...

Xiaomi Corp (HKEX:1810)

13.96 HKD +0.34 HKD ( +2.5% )
Watchlist Manager
Xiaomi Corp Logo
Xiaomi Corp
HKEX:1810
Watchlist

1810 Intrinsic Value

1810 Intrinsic Value Range

The intrinsic value of one 1810 stock lies somewhere between 12.97 HKD and 37.04 HKD. Compared to the current market price of 13.96 HKD, Xiaomi Corp is undervalued under the base and best case scenarios.

Scenario Intrinsic Value DCF Value Relative Value
Worst Case Scenario
12.97 HKD
Overvalued by 7%
7.08 HKD 18.87 HKD
Base Case Scenario
19.17 HKD
Undervalued by 27%
14.92 HKD 23.42 HKD
Best Case Scenario
37.04 HKD
Undervalued by 62%
41.04 HKD 33.04 HKD
Worst Case Scenario
Intrinsic Value 12.97 HKD
Overvalued by 7%
DCF Value 7.08 HKD
Relative Value 18.87 HKD
Base Case Scenario
Intrinsic Value 19.17 HKD
Undervalued by 27%
DCF Value 14.92 HKD
Relative Value 23.42 HKD
Best Case Scenario
Intrinsic Value 37.04 HKD
Undervalued by 62%
DCF Value 41.04 HKD
Relative Value 33.04 HKD
Intrinsic Value
12.97 - 37.04
Price
13.96
1810 Intrinsic Value
Base Case
19.17 HKD
Undervaluation 27%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Under the Base Case scenario, the intrinsic value of one 1810 stock is 19.17 HKD. Compared to the current market price of 13.96 HKD, Xiaomi Corp is Undervalued by 27%.

Intrinsic Value Calculation

To calculate the intrinsic value of a stock, we use two valuation methods: DCF Valuation and Relative Valuation. We take the average of these two methods to estimate the intrinsic value as accurately as possible.

1810 Intrinsic Value
19.17 HKD
Undervaluation 27%
Intrinsic Value
Price
Bear Case
Base Case
Bull Case
DCF Value
14.92 HKD
Open DCF Valuation
Relative Value
23.42 HKD
Open Relative Valuation

See Also

Similar Stocks