
Xiaomi Corp
HKEX:1810

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.

Valuation Multiples
Multiples Across Competitors
Competitors Multiples
Xiaomi Corp Competitors
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 |
P/S Multiple | Revenue Growth | |||
---|---|---|---|---|
CN |
![]() |
Xiaomi Corp
HKEX:1810
|
0.9
|
31%
|
US |
![]() |
Apple Inc
NASDAQ:AAPL
|
7.2
|
14%
|
KR |
![]() |
Samsung Electronics Co Ltd
KRX:005930
|
1.7
|
14%
|
US |
![]() |
Dell Technologies Inc
NYSE:DELL
|
0.3
|
-7%
|
US |
![]() |
HP Inc
NYSE:HPQ
|
0.5
|
-6%
|
JP |
![]() |
Canon Inc
TSE:7751
|
0.9
|
7%
|
JP |
![]() |
Fujifilm Holdings Corp
TSE:4901
|
1.2
|
4%
|
US |
![]() |
Hewlett Packard Enterprise Co
NYSE:HPE
|
0.7
|
12%
|
US |
![]() |
NetApp Inc
NASDAQ:NTAP
|
2.3
|
7%
|
TW |
![]() |
Quanta Computer Inc
TWSE:2382
|
0.4
|
12%
|
CN |
![]() |
Shenzhen Transsion Holdings Co Ltd
SSE:688036
|
2.3
|
51%
|
P/E Multiple | Earnings Growth | |||
---|---|---|---|---|
CN |
![]() |
Xiaomi Corp
HKEX:1810
|
32.1
|
516%
|
US |
![]() |
Apple Inc
NASDAQ:AAPL
|
29.6
|
15%
|
KR |
![]() |
Samsung Electronics Co Ltd
KRX:005930
|
10.8
|
-18%
|
US |
![]() |
Dell Technologies Inc
NYSE:DELL
|
13.9
|
107%
|
US |
![]() |
HP Inc
NYSE:HPQ
|
11.7
|
18%
|
JP |
![]() |
Canon Inc
TSE:7751
|
14
|
10%
|
JP |
![]() |
Fujifilm Holdings Corp
TSE:4901
|
15.6
|
8%
|
US |
![]() |
Hewlett Packard Enterprise Co
NYSE:HPE
|
23.5
|
253%
|
US |
![]() |
NetApp Inc
NASDAQ:NTAP
|
11.5
|
45%
|
TW |
![]() |
Quanta Computer Inc
TWSE:2382
|
15.5
|
24%
|
CN |
![]() |
Shenzhen Transsion Holdings Co Ltd
SSE:688036
|
45.6
|
111%
|
EV/EBITDA Multiple | EBITDA Growth | |||
---|---|---|---|---|
CN |
![]() |
Xiaomi Corp
HKEX:1810
|
34.9
|
232%
|
US |
![]() |
Apple Inc
NASDAQ:AAPL
|
22.9
|
11%
|
KR |
![]() |
Samsung Electronics Co Ltd
KRX:005930
|
5.6
|
16%
|
US |
![]() |
Dell Technologies Inc
NYSE:DELL
|
5.2
|
12%
|
US |
![]() |
HP Inc
NYSE:HPQ
|
7
|
-10%
|
JP |
![]() |
Canon Inc
TSE:7751
|
5.9
|
11%
|
JP |
![]() |
Fujifilm Holdings Corp
TSE:4901
|
8.3
|
20%
|
US |
![]() |
Hewlett Packard Enterprise Co
NYSE:HPE
|
5.2
|
29%
|
US |
![]() |
NetApp Inc
NASDAQ:NTAP
|
10.2
|
41%
|
TW |
![]() |
Quanta Computer Inc
TWSE:2382
|
10.1
|
47%
|
CN |
![]() |
Shenzhen Transsion Holdings Co Ltd
SSE:688036
|
33.5
|
165%
|
EV/EBIT Multiple | EBIT Growth | |||
---|---|---|---|---|
CN |
![]() |
Xiaomi Corp
HKEX:1810
|
36.7
|
167%
|
US |
![]() |
Apple Inc
NASDAQ:AAPL
|
25.2
|
9%
|
KR |
![]() |
Samsung Electronics Co Ltd
KRX:005930
|
12.9
|
23%
|
US |
![]() |
Dell Technologies Inc
NYSE:DELL
|
7.8
|
17%
|
US |
![]() |
HP Inc
NYSE:HPQ
|
8.2
|
-10%
|
JP |
![]() |
Canon Inc
TSE:7751
|
9.6
|
12%
|
JP |
![]() |
Fujifilm Holdings Corp
TSE:4901
|
12.5
|
-25%
|
US |
![]() |
Hewlett Packard Enterprise Co
NYSE:HPE
|
10.6
|
51%
|
US |
![]() |
NetApp Inc
NASDAQ:NTAP
|
12.3
|
36%
|
TW |
![]() |
Quanta Computer Inc
TWSE:2382
|
13.5
|
47%
|
CN |
![]() |
Shenzhen Transsion Holdings Co Ltd
SSE:688036
|
33.5
|
150%
|