The Discounted Cash Flow (DCF) valuation of Xiaomi Corp (1810.HK) is 30.56 HKD. With the latest stock price at 53.05 HKD, the upside of Xiaomi Corp based on DCF is -42.4%.
Based on the latest price of 53.05 HKD and our DCF valuation, Xiaomi Corp (1810.HK) is a sell. selling 1810.HK stocks now will result in a potential gain of 42.4%.
| Range | Selected | |
| WACC / Discount Rate | 8.9% - 11.2% | 10.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 23.21 - 45.03 | 30.56 |
| Upside | -56.2% - -15.1% | -42.4% |