The Discounted Cash Flow (DCF) valuation of Xiaomi Corp (1810.HK) is 24.82 HKD. With the latest stock price at 30.88 HKD, the upside of Xiaomi Corp based on DCF is -19.6%.
Based on the latest price of 30.88 HKD and our DCF valuation, Xiaomi Corp (1810.HK) is a sell. selling 1810.HK stocks now will result in a potential gain of 19.6%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 10.3% | 8.7% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 16.90 - 48.06 | 24.82 |
| Upside | -45.3% - 55.6% | -19.6% |