Loading...

Xiaomi Corp (HKEX:1810)

11.5 HKD +0.2 HKD ( +1.77% )
Watchlist Manager
Xiaomi Corp Logo
Xiaomi Corp
HKEX:1810
Watchlist

Relative Value

The Relative Value of one 1810 stock under the Base Case scenario is 24.65 HKD. Compared to the current market price of 11.5 HKD, Xiaomi Corp is Undervalued by 53%.

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.

1810 Relative Value
Base Case
24.65 HKD
Undervaluation 53%
Relative Value
Price
Bear Case
Base Case
Bull Case

Valuation Multiples

Median 1.3
Industry 2.6
Forward Multiple 0.7
Median 19.4
Industry 19.2
Forward Multiple 14.8
Median 17.9
Industry 15.8
Forward Multiple N/A
Median 20.5
Industry 17.7
Forward Multiple N/A
Median 3
Industry 2.9
Forward Multiple N/A
Median 16.6
Industry 14.9
Forward Multiple N/A
Median 2.8
Industry 2.7
Forward Multiple N/A

Multiples Across Competitors

1810 Competitors Multiples
Xiaomi Corp Competitors

Country Company Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Xiaomi Corp
HKEX:1810
287B HKD 0.8 22.4 13.2 13.2
US
Apple Inc
NASDAQ:AAPL
2.4T USD 6.3 23.8 19 20.8
KR
Samsung Electronics Co Ltd
OTC:SSNLF
392B USD 1.6 11.4 4.1 6.8
TW
Asustek Computer Inc
OTC:ASUUY
43.1B USD 2.4 28.4 22.7 24.3
US
HP Inc
NYSE:HPQ
40.8B USD 0.6 6.3 6.9 7.8
US
Dell Technologies Inc
NYSE:DELL
37.9B USD 0.2 5.2 6.7 6.7

See Also

Other Stocks