Xiaomi Corp
HKEX:1810

Watchlist Manager
Xiaomi Corp Logo
Xiaomi Corp
HKEX:1810
Watchlist
Price: 41.95 HKD 1.7% Market Closed
Market Cap: 1.1T HKD
Have any thoughts about
Xiaomi Corp?
Write Note

Intrinsic Value

The intrinsic value of one Xiaomi Corp stock under the Base Case scenario is 41.78 HKD. Compared to the current market price of 41.95 HKD, Xiaomi Corp is Fairly Valued.

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

Intrinsic Value
41.78 HKD
Fairly Valued
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Xiaomi Corp

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Xiaomi Corp
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for Xiaomi Corp cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
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

Provide an overview of the primary business activities
of Xiaomi Corp.

What unique competitive advantages
does Xiaomi Corp hold over its rivals?

What risks and challenges
does Xiaomi Corp face in the near future?

Summarize the latest earnings call
of Xiaomi Corp.

What significant events have occurred
in Xiaomi Corp over the past months?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Xiaomi Corp.

Provide P/S
for Xiaomi Corp.

Provide P/E
for Xiaomi Corp.

Provide P/OCF
for Xiaomi Corp.

Provide P/FCFE
for Xiaomi Corp.

Provide P/B
for Xiaomi Corp.

Provide EV/S
for Xiaomi Corp.

Provide EV/GP
for Xiaomi Corp.

Provide EV/EBITDA
for Xiaomi Corp.

Provide EV/EBIT
for Xiaomi Corp.

Provide EV/OCF
for Xiaomi Corp.

Provide EV/FCFF
for Xiaomi Corp.

Provide EV/IC
for Xiaomi Corp.

Show me price targets
for Xiaomi Corp made by professional analysts.

What are the Revenue projections
for Xiaomi Corp?

How accurate were the past Revenue estimates
for Xiaomi Corp?

What are the Net Income projections
for Xiaomi Corp?

How accurate were the past Net Income estimates
for Xiaomi Corp?

What are the EPS projections
for Xiaomi Corp?

How accurate were the past EPS estimates
for Xiaomi Corp?

What are the EBIT projections
for Xiaomi Corp?

How accurate were the past EBIT estimates
for Xiaomi Corp?

Compare the revenue forecasts
for Xiaomi Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Xiaomi Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Xiaomi Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Xiaomi Corp compared to its peers.

Compare the P/E ratios
of Xiaomi Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Xiaomi Corp with its peers.

Analyze the financial leverage
of Xiaomi Corp compared to its main competitors.

Show all profitability ratios
for Xiaomi Corp.

Provide ROE
for Xiaomi Corp.

Provide ROA
for Xiaomi Corp.

Provide ROIC
for Xiaomi Corp.

Provide ROCE
for Xiaomi Corp.

Provide Gross Margin
for Xiaomi Corp.

Provide Operating Margin
for Xiaomi Corp.

Provide Net Margin
for Xiaomi Corp.

Provide FCF Margin
for Xiaomi Corp.

Show all solvency ratios
for Xiaomi Corp.

Provide D/E Ratio
for Xiaomi Corp.

Provide D/A Ratio
for Xiaomi Corp.

Provide Interest Coverage Ratio
for Xiaomi Corp.

Provide Altman Z-Score Ratio
for Xiaomi Corp.

Provide Quick Ratio
for Xiaomi Corp.

Provide Current Ratio
for Xiaomi Corp.

Provide Cash Ratio
for Xiaomi Corp.

What is the historical Revenue growth
over the last 5 years for Xiaomi Corp?

What is the historical Net Income growth
over the last 5 years for Xiaomi Corp?

What is the current Free Cash Flow
of Xiaomi Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Xiaomi Corp.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

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
Current Liabilities 175.4B
Accounts Payable 98.3B
Other Current Liabilities 77.1B
Non-Current Liabilities 39B
Long-Term Debt 17.3B
Other Non-Current Liabilities 21.8B
Efficiency

Free Cash Flow Analysis
Xiaomi Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate

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
Fundamental Scores

Profitability Score
Profitability Due Diligence

Xiaomi Corp's profitability score is 51/100. The higher the profitability score, the more profitable the company is.

Exceptional 1-Year Revenue Growth
Positive Gross Profit
Positive Revenue Growth Forecast
Positive Free Cash Flow
51/100
Profitability
Score

Xiaomi Corp's profitability score is 51/100. 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.

Negative Net Debt
Low D/E
High Altman Z-Score
Long-Term Solvency
72/100
Solvency
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

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 60.54 HKD with a low forecast of 24.24 HKD and a high forecast of 84 HKD.

Lowest
Price Target
24.24 HKD
42% Downside
Average
Price Target
60.54 HKD
44% Upside
Highest
Price Target
84 HKD
100% 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

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 41.78 HKD.

Is Xiaomi Corp stock undervalued or overvalued?

Compared to the current market price of 41.95 HKD, Xiaomi Corp is Fairly Valued.

Back to Top