Loading...

Xiaomi Corp (HKEX:1810)

9.49 HKD -0.13 HKD ( -1.35% )
Watchlist Manager
Xiaomi Corp Logo
Xiaomi Corp
HKEX:1810
Watchlist
Section:
 

Relative Value

The Relative Value of one Xiaomi Corp stock under the Base Case scenario is 21.98 HKD. Compared to the current market price of 9.49 HKD, Xiaomi Corp is Undervalued by 57%.

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

Relative Value
Base Case
21.98 HKD
Undervaluation 57%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.7
P/S
P/S
Price to Sales
0.7
Median 1.3
Industry 2.4
Forward Multiple 0.7
More Details
53.4
P/E
P/E
Price to Earnings
53.4
Median 24.5
Industry 21.9
Forward Multiple 18
More Details
N/A
P/OCF
P/OCF
Price to OCF
N/A
Median 17
Industry 17
Forward Multiple N/A
More Details
N/A
P/FCFE
P/FCFE
Price to FCFE
N/A
Median 17.2
Industry 20.6
Forward Multiple N/A
More Details
1.5
P/B
P/B
Price to Book Value
1.5
Median 3.1
Industry 2.7
Forward Multiple N/A
More Details
0.5
EV/S
EV/S
Enterprise Value to Sales
0.5
Median 1.2
Industry 2.5
Forward Multiple 0.5
More Details
3.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
3.1
Median 7.7
Industry 5.1
Forward Multiple N/A
More Details
18.8
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
18.8
Median 26.7
Industry 13.3
Forward Multiple 9.2
More Details
18.8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
18.8
Median 26.7
Industry 16.1
Forward Multiple 10.5
More Details
N/A
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
Median 14.1
Industry 16.1
Forward Multiple N/A
More Details
N/A
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
Median 14.9
Industry 18.1
Forward Multiple N/A
More Details
1.1
EV/IC
EV/IC
Enterprise Value to IC
1.1
Median 2.9
Industry 2.5
Forward Multiple N/A
More Details

Multiples Across Competitors

Competitors Multiples
Xiaomi Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Xiaomi Corp
HKEX:1810
239B HKD 0.7 53.4 18.8 18.8
US
Apple Inc
NASDAQ:AAPL
2.4T USD 6.3 24.4 19.2 21
KR
Samsung Electronics Co Ltd
OTC:SSNLF
392B USD 1.9 12.6 4.7 7.9
TW
Asustek Computer Inc
OTC:ASUUY
38B USD 2.2 33.8 29.8 32.2
US
Dell Technologies Inc
NYSE:DELL
25.5B USD 0.2 4.7 3.3 4.6
US
HP Inc
NYSE:HPQ
25.1B USD 0.4 4 4.8 5.5

See Also

Summary
Intrinsic value, competitors valuation, and company profile.
DCF Valuation
Stock valuation using Discount Cash Flow valuation method.
Relative Valuation
Stock valuation using valuation multiples.
Wall Street Estimates
Price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
Stock discount rate: cost of equity and WACC.
Similar Stocks
ALPHA SPREAD
Join 22,500 value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Pricing Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2022 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.

Alpha Spread Unlimited
Full access to our stock valuation platform
AAPL
Apple Inc
Price 150.77 USD
Intrinsic Value 123.24 USD
18% Overvalued
GOOGL
Alphabet Inc
Price 98.17 USD
Intrinsic Value 107.23 USD
8% Undervalued
META
Meta Platforms Inc
Price 136.37 USD
Intrinsic Value 212 USD
36% Undervalued
MSFT
Microsoft Corp
Price 237.45 USD
Intrinsic Value 216.47 USD
9% Overvalued
NFLX
Netflix Inc
Price 224.07 USD
Intrinsic Value 187.25 USD
16% Overvalued
SBUX
Starbucks Corp
Price 84.81 USD
Intrinsic Value 73.1 USD
14% Overvalued
Platform Features:
Platform Features:
Intrinsic Valuation
Relative Valuation
DCF Valuation
Wall St Estimates
Profitability Analysis
Solvency Analysis
Company Financials
Discount Rate Calculator
Create your account
Already have an account? Sign in
Next
Back
Create Account
OR
Sign up with Google
By using Alpha Spread you are agreeing to our
Terms of Service and Privacy Policy.