Xiaomi Corp Relative Valuation - Xiaomi Corp

Watchlist Manager

Watchlist

Price: 26.9 CNY 0.22% Market Closed

Market Cap: ¥549.5B

	Xiaomi Corp HKEX:81810	CN
	Andes Technology Corp TWSE:6533	TW
	Shenandoah Telecommunications Co NASDAQ:SHEN	US

Multiples-Based Value

The Multiples-Based Value of one Xiaomi Corp stock under the Base Case scenario is 58.37 CNY. Compared to the current market price of 26.9 CNY, Xiaomi Corp is Undervalued by 54%.

Multiples-Based Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

What is relative valuation?

How is Multiples-Based Value calculated?

Multiples-Based Value

Undervaluation 54%

Multiples-Based Value

Price ¥26.9

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
CN		Xiaomi Corp HKEX:81810	804.9B CNY	1.6	17.6	18.8	18.8
US		Apple Inc NASDAQ:AAPL	3.9T USD	8.9	32.9	25.4	27.5
KR		Samsung Electronics Co Ltd KRX:005930	1 399T KRW	4.3	32.5	14.6	30.2
US	S	SanDisk Corp NASDAQ:SNDK	136.1B USD	0	0	0	0
US		Western Digital Corp NASDAQ:WDC	123B USD	11.5	33	35.7	40.1
US		Dell Technologies Inc NYSE:DELL	128B USD	1.1	21.6	16.8	16.8
IE		Seagate Technology Holdings PLC NASDAQ:STX	115.9B USD	11.5	58.8	41.5	45.7
SG	S	Seagate Technology Holdings PLC XBER:847	72.8B EUR	8.5	43.5	30.9	34.1
TW		Quanta Computer Inc TWSE:2382	1.2T TWD	0.6	15.9	12.9	14.7
US		Hewlett Packard Enterprise Co NYSE:HPE	34.4B USD	1	-147	10	27.4
TW		Asia Vital Components Co Ltd TWSE:3017	908.4B TWD	6.5	47.3	28.3	31.6

				Revenue Growth	P/S to Growth
CN		Xiaomi Corp HKEX:81810	Average P/S: 5.5 1.6	15%	0.1
US		Apple Inc NASDAQ:AAPL	8.9	9%	1
KR		Samsung Electronics Co Ltd KRX:005930	4.3	23%	0.2
US	S	SanDisk Corp NASDAQ:SNDK	Not Available	51%	N/A
US		Western Digital Corp NASDAQ:WDC	11.5	25%	0.5
US		Dell Technologies Inc NYSE:DELL	1.1	13%	0.1
IE		Seagate Technology Holdings PLC NASDAQ:STX	11.5	22%	0.5
SG	S	Seagate Technology Holdings PLC XBER:847	8.5	22%	0.4
TW		Quanta Computer Inc TWSE:2382	0.6	18%	0
US		Hewlett Packard Enterprise Co NYSE:HPE	1	10%	0.1
TW		Asia Vital Components Co Ltd TWSE:3017	6.5	31%	0.2

				Earnings Growth	PEG
CN		Xiaomi Corp HKEX:81810	Average P/E: 33.7 17.6	13%	1.4
US		Apple Inc NASDAQ:AAPL	32.9	11%	3
KR		Samsung Electronics Co Ltd KRX:005930	32.5	74%	0.4
US	S	SanDisk Corp NASDAQ:SNDK	Not Available	N/A	N/A
US		Western Digital Corp NASDAQ:WDC	33	50%	0.7
US		Dell Technologies Inc NYSE:DELL	21.6	23%	0.9
IE		Seagate Technology Holdings PLC NASDAQ:STX	58.8	56%	1.1
SG	S	Seagate Technology Holdings PLC XBER:847	43.5	54%	0.8
TW		Quanta Computer Inc TWSE:2382	15.9	10%	1.6
US		Hewlett Packard Enterprise Co NYSE:HPE	Negative Multiple: -147	N/A	N/A
TW		Asia Vital Components Co Ltd TWSE:3017	47.3	40%	1.2

				EBITDA Growth	EV/EBITDA to Growth
CN		Xiaomi Corp HKEX:81810	Average EV/EBITDA: 23.5 18.8	31%	0.6
US		Apple Inc NASDAQ:AAPL	25.4	10%	2.5
KR		Samsung Electronics Co Ltd KRX:005930	14.6	53%	0.3
US	S	SanDisk Corp NASDAQ:SNDK	Not Available	182%	N/A
US		Western Digital Corp NASDAQ:WDC	35.7	50%	0.7
US		Dell Technologies Inc NYSE:DELL	16.8	29%	0.6
IE		Seagate Technology Holdings PLC NASDAQ:STX	41.5	51%	0.8
SG	S	Seagate Technology Holdings PLC XBER:847	30.9	51%	0.6
TW		Quanta Computer Inc TWSE:2382	12.9	13%	1
US		Hewlett Packard Enterprise Co NYSE:HPE	10	26%	0.4
TW		Asia Vital Components Co Ltd TWSE:3017	28.3	37%	0.8

				EBIT Growth	EV/EBIT to Growth
CN		Xiaomi Corp HKEX:81810	Average EV/EBIT: 28.7 18.8	34%	0.6
US		Apple Inc NASDAQ:AAPL	27.5	10%	2.7
KR		Samsung Electronics Co Ltd KRX:005930	30.2	67%	0.5
US	S	SanDisk Corp NASDAQ:SNDK	Not Available	200%	N/A
US		Western Digital Corp NASDAQ:WDC	40.1	56%	0.7
US		Dell Technologies Inc NYSE:DELL	16.8	20%	0.8
IE		Seagate Technology Holdings PLC NASDAQ:STX	45.7	50%	0.9
SG	S	Seagate Technology Holdings PLC XBER:847	34.1	50%	0.7
TW		Quanta Computer Inc TWSE:2382	14.7	13%	1.1
US		Hewlett Packard Enterprise Co NYSE:HPE	27.4	52%	0.5
TW		Asia Vital Components Co Ltd TWSE:3017	31.6	38%	0.8

Xiaomi Corp
HKEX:81810

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples
Xiaomi Corp Competitors

See Also

Company

Help

Tools

Stocks

Xiaomi Corp HKEX:81810

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

Competitors Multiples Xiaomi Corp Competitors

See Also

Company

Help

Tools

Stocks

Xiaomi Corp
HKEX:81810

Competitors Multiples
Xiaomi Corp Competitors