Xiaomi Corp
HKEX:1810

Watchlist Manager
Xiaomi Corp Logo
Xiaomi Corp
HKEX:1810
Watchlist
Price: 44.7 HKD 7.32% Market Closed
Market Cap: 1.1T HKD
Have any thoughts about
Xiaomi Corp?
Write Note

Relative Value

The Relative Value of one Xiaomi Corp stock under the Base Case scenario is 33.57 HKD. Compared to the current market price of 44.7 HKD, Xiaomi Corp is Overvalued by 25%.

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
33.57 HKD
Overvaluation 25%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
59
Median 3Y
1.1
Median 5Y
1.3
Industry
2.5
Forward
2.9
vs History
14
vs Industry
29
Median 3Y
26.2
Median 5Y
25.5
Industry
23.3
Forward
44.4
vs History
6
vs Industry
47
Median 3Y
10.9
Median 5Y
16.2
Industry
17.8
vs History
4
vs Industry
39
Median 3Y
12.5
Median 5Y
17.6
Industry
21.7
vs History
4
vs Industry
44
Median 3Y
2.1
Median 5Y
2.6
Industry
3
vs History
0
vs Industry
62
Median 3Y
0.8
Median 5Y
1
Industry
2.5
Forward
2.7
vs History
6
vs Industry
40
Median 3Y
4.6
Median 5Y
5.5
Industry
5.1
vs History
7
vs Industry
30
Median 3Y
21.8
Median 5Y
23
Industry
13.1
Forward
35.9
vs History
11
vs Industry
28
Median 3Y
23
Median 5Y
26.2
Industry
16.7
Forward
43
vs History
6
vs Industry
48
Median 3Y
8.4
Median 5Y
13.2
Industry
16.6
vs History
6
vs Industry
41
Median 3Y
10.1
Median 5Y
15
Industry
19.5
vs History
7
vs Industry
44
Median 3Y
1.6
Median 5Y
2.1
Industry
2.6

Multiples Across Competitors

Competitors Multiples
Xiaomi Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Xiaomi Corp
HKEX:1810
1.1T HKD 3.1 53.7 45.6 45.6
US
Apple Inc
NASDAQ:AAPL
3.7T USD 9.3 38.5 27.1 29.7
KR
Samsung Electronics Co Ltd
KRX:005930
380.4T KRW 1.3 11.9 4.2 10
US
Dell Technologies Inc
NYSE:DELL
80.3B USD 0.9 19.6 10.2 15.6
JP
Canon Inc
TSE:7751
4.9T JPY 1.1 30.6 6.8 10.4
US
HP Inc
NYSE:HPQ
31.6B USD 0.6 11.4 7.3 8.7
TW
Quanta Computer Inc
TWSE:2382
1T TWD 0.8 18.5 14.8 17.8
US
Hewlett Packard Enterprise Co
NYSE:HPE
28.2B USD 0.9 11 5.5 11.1
US
Super Micro Computer Inc
NASDAQ:SMCI
28.1B USD 1.9 23.2 21.6 22.2
JP
Fujifilm Holdings Corp
TSE:4901
3.8T JPY 1.2 15.1 9 13.7
US
NetApp Inc
NASDAQ:NTAP
24.2B USD 3.7 21 14 16.5