The Discounted Cash Flow (DCF) valuation of Xiaomi Corp (1810.HK) is 22.75 HKD. With the latest stock price at 28.40 HKD, the upside of Xiaomi Corp based on DCF is -19.9%.
Based on the latest price of 28.40 HKD and our DCF valuation, Xiaomi Corp (1810.HK) is a sell. selling 1810.HK stocks now will result in a potential gain of 19.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.5% - 12.1% | 9.3% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 13.88 - 64.90 | 22.75 |
| Upside | -51.1% - 128.5% | -19.9% |