
Xiaomi Corp
HKEX:1810

Intrinsic Value
The intrinsic value of one
Xiaomi Corp
stock under the Base Case scenario is
46.9
HKD.
Compared to the current market price of 53.1 HKD,
Xiaomi Corp
is
Overvalued by 12%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Xiaomi Corp
Fundamental Analysis
Want a deep‑dive on Xiaomi Corp?
Request it below and we’ll move it up the queue.

Revenue & Expenses Breakdown
Xiaomi Corp
Balance Sheet Decomposition
Xiaomi Corp
Current Assets | 225.7B |
Cash & Short-Term Investments | 100.5B |
Receivables | 28.1B |
Other Current Assets | 97.1B |
Non-Current Assets | 177.4B |
Long-Term Investments | 130B |
PP&E | 18.1B |
Intangibles | 8.2B |
Other Non-Current Assets | 21.2B |
Free Cash Flow Analysis
Xiaomi Corp
CNY | |
Free Cash Flow | CNY |
Earnings Waterfall
Xiaomi Corp
Revenue
|
365.9B
CNY
|
Cost of Revenue
|
-289.3B
CNY
|
Gross Profit
|
76.6B
CNY
|
Operating Expenses
|
-53.4B
CNY
|
Operating Income
|
23.2B
CNY
|
Other Expenses
|
482.8m
CNY
|
Net Income
|
23.7B
CNY
|
Profitability Score
Profitability Due Diligence
Xiaomi Corp's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Score
Xiaomi Corp's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Solvency Score
Solvency Due Diligence
Xiaomi Corp's solvency score is 72/100. The higher the solvency score, the more solvent the company is.

Score
Xiaomi Corp's solvency score is 72/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
Price Targets Summary
Xiaomi Corp
According to Wall Street analysts, the average 1-year price target for
Xiaomi Corp
is 59.76 HKD
with a low forecast of 24.24 HKD and a high forecast of 84 HKD.
Dividends
Current shareholder yield for Xiaomi Corp is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
Xiaomi Corp
stock under the Base Case scenario is
46.9
HKD.
Compared to the current market price of 53.1 HKD,
Xiaomi Corp
is
Overvalued by 12%.