Xiaomi Corp
HKEX:1810

Watchlist Manager
Xiaomi Corp Logo
Xiaomi Corp
HKEX:1810
Watchlist
Price: 53 HKD -2.3%
Market Cap: 1.4T HKD

Relative Value

The Relative Value of one Xiaomi Corp stock under the Base Case scenario is 53.8 HKD. Compared to the current market price of 53 HKD, Xiaomi Corp is Undervalued by 1%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

Relative Value
Base Case
53.8 HKD
Undervaluation 1%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
1
vs Industry
32
Median 3Y
1.1
Median 5Y
1.3
Industry
2.4
Forward
2.6
vs History
17
vs Industry
10
Median 3Y
32.1
Median 5Y
26.6
Industry
22.5
Forward
35.6
vs History
19
vs Industry
11
Median 3Y
12.3
Median 5Y
17.1
Industry
17
vs History
17
vs Industry
12
Median 3Y
12.6
Median 5Y
19.2
Industry
21.4
vs History
1
vs Industry
15
Median 3Y
2.1
Median 5Y
2.6
Industry
2.9
vs History
1
vs Industry
32
Median 3Y
0.9
Median 5Y
1.1
Industry
2.4
Forward
2.5
vs History
7
vs Industry
13
Median 3Y
4.6
Median 5Y
5.5
Industry
4.9
vs History
15
vs Industry
9
Median 3Y
23.4
Median 5Y
25.1
Industry
12.6
Forward
26.1
vs History
17
vs Industry
10
Median 3Y
26.2
Median 5Y
26.6
Industry
16.3
Forward
30.7
vs History
11
vs Industry
11
Median 3Y
9.4
Median 5Y
14.2
Industry
15.4
vs History
14
vs Industry
7
Median 3Y
10.3
Median 5Y
16.7
Industry
18.7
vs History
9
vs Industry
16
Median 3Y
1.6
Median 5Y
2.1
Industry
2.4

Multiples Across Competitors

Competitors Multiples
Xiaomi Corp Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Xiaomi Corp
HKEX:1810
1.3T HKD 3.1 40.5 33.5 40.8
US
Apple Inc
NASDAQ:AAPL
3T USD 7.5 30.8 21.8 23.8
KR
Samsung Electronics Co Ltd
KRX:005930
395.3T KRW 1.3 11.3 3.9 9.1
US
Dell Technologies Inc
NYSE:DELL
78B USD 0.8 17 14.5 14.5
TW
Quanta Computer Inc
TWSE:2382
1.1T TWD 0.6 15.8 13 15.1
JP
Canon Inc
TSE:7751
4T JPY 0.9 23 6.4 11.5
IE
Seagate Technology Holdings PLC
NASDAQ:STX
27.1B USD 3.2 18.1 16.6 19.1
JP
Fujifilm Holdings Corp
TSE:4901
3.8T JPY 1.2 14.5 8.2 12.3
SG
Seagate Technology Holdings PLC
XBER:847
23.6B EUR 3.2 18.1 16.6 19.1
US
Super Micro Computer Inc
NASDAQ:SMCI
24.3B USD 1.1 21.1 17.8 18.4
US
Hewlett Packard Enterprise Co
NYSE:HPE
23.3B USD 0.7 17 5.2 10.9