First Time Loading...

Xiaomi Corp
HKEX:1810

Watchlist Manager
Xiaomi Corp Logo
Xiaomi Corp
HKEX:1810
Watchlist
Price: 10.32 HKD -1.71% Market Closed
Updated: May 31, 2023

Relative Value

The Relative Value of one Xiaomi Corp stock under the Base Case scenario is 18.72 HKD. Compared to the current market price of 10.32 HKD, Xiaomi Corp is Undervalued by 45%.

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
18.72 HKD
Undervaluation 45%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

Median 1.3
Industry 2.4
Forward Multiple 0.8
Median 28.8
Industry 22.8
Forward Multiple 22.7
Median 21
Industry 17
Forward Multiple N/A
Median 21.4
Industry 21.6
Forward Multiple N/A
Median 3.1
Industry 2.7
Forward Multiple N/A
Median 18.5
Industry 15.8
Forward Multiple N/A
Median 2.9
Industry 2.4
Forward Multiple N/A

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
258B HKD 0.9 32.1 34.9 36.7
US
Apple Inc
NASDAQ:AAPL
2.8T USD 7.2 29.6 22.9 25.2
KR
Samsung Electronics Co Ltd
KRX:005930
485T KRW 1.7 10.8 5.6 12.9
US
Dell Technologies Inc
NYSE:DELL
33.9B USD 0.3 13.9 5.2 7.8
US
HP Inc
NYSE:HPQ
30.5B USD 0.5 11.7 7 8.2
JP
Canon Inc
TSE:7751
3.5T JPY 0.9 14 5.9 9.6
JP
Fujifilm Holdings Corp
TSE:4901
3.4T JPY 1.2 15.6 8.3 12.5
US
Hewlett Packard Enterprise Co
NYSE:HPE
20.1B USD 0.7 23.5 5.2 10.6
US
NetApp Inc
NASDAQ:NTAP
14.8B USD 2.3 11.5 10.2 12.3
TW
Quanta Computer Inc
TWSE:2382
443B TWD 0.4 15.5 10.1 13.5
CN
Shenzhen Transsion Holdings Co Ltd
SSE:688036
101B CNY 2.3 45.6 33.5 33.5

See Also

Similar Stocks