Xiaomi Corp
HKEX:1810

Watchlist Manager
Xiaomi Corp Logo
Xiaomi Corp
HKEX:1810
Watchlist
Price: 57.5 HKD -1.03% Market Closed
Market Cap: 1.5T HKD

Intrinsic Value

The intrinsic value of one Xiaomi Corp stock under the Base Case scenario is 54.55 HKD. Compared to the current market price of 57.5 HKD, Xiaomi Corp is Overvalued by 5%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

Intrinsic Value
54.55 HKD
Overvaluation 5%
Intrinsic Value
Price
Worst Case
Base Case
Best Case
Compare Xiaomi Corp to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about Xiaomi Corp?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Xiaomi Corp
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Xiaomi Corp

Current Assets 225.7B
Cash & Short-Term Investments 71.4B
Receivables 49.3B
Other Current Assets 105B
Non-Current Assets 177.4B
Long-Term Investments 130B
PP&E 18.1B
Intangibles 8.2B
Other Non-Current Assets 21.2B
Efficiency

Free Cash Flow Analysis
Xiaomi Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Xiaomi Corp

Revenue
401.7B CNY
Cost of Revenue
-316.6B CNY
Gross Profit
85.1B CNY
Operating Expenses
-56.2B CNY
Operating Income
28.9B CNY
Other Expenses
1.5B CNY
Net Income
30.4B CNY
Fundamental Scores

Profitability Score
Profitability Due Diligence

Xiaomi Corp's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

ROE is Increasing
ROIC is Increasing
Positive ROE
Healthy Gross Margin
52/100
Profitability
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 86/100. The higher the solvency score, the more solvent the company is.

86/100
Solvency
Score

Xiaomi Corp's solvency score is 86/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

Price Targets Summary
Xiaomi Corp

Wall Street analysts forecast Xiaomi Corp stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for Xiaomi Corp is 63.68 HKD with a low forecast of 24.24 HKD and a high forecast of 84 HKD.

Lowest
Price Target
24.24 HKD
58% Downside
Average
Price Target
63.68 HKD
11% Upside
Highest
Price Target
84 HKD
46% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Xiaomi Corp
does not pay dividends
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

News

Other Videos
What is the Intrinsic Value of one Xiaomi Corp stock?

The intrinsic value of one Xiaomi Corp stock under the Base Case scenario is 54.55 HKD.

Is Xiaomi Corp stock undervalued or overvalued?

Compared to the current market price of 57.5 HKD, Xiaomi Corp is Overvalued by 5%.

Back to Top