The Discounted Cash Flow (DCF) valuation of Xiaomi Corp (1810.HK) is 30.26 HKD. With the latest stock price at 53.40 HKD, the upside of Xiaomi Corp based on DCF is -43.3%.
Based on the latest price of 53.40 HKD and our DCF valuation, Xiaomi Corp (1810.HK) is a sell. selling 1810.HK stocks now will result in a potential gain of 43.3%.
| Range | Selected | |
| WACC / Discount Rate | 9.0% - 11.2% | 10.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 23.11 - 44.11 | 30.26 |
| Upside | -56.7% - -17.4% | -43.3% |