The Discounted Cash Flow (DCF) valuation of Xiaomi Corp (1810.HK) is 27.33 HKD. With the latest stock price at 51.30 HKD, the upside of Xiaomi Corp based on DCF is -46.7%.
Based on the latest price of 51.30 HKD and our DCF valuation, Xiaomi Corp (1810.HK) is a sell. selling 1810.HK stocks now will result in a potential gain of 46.7%.
| Range | Selected | |
| WACC / Discount Rate | 8.9% - 11.2% | 10.0% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 20.61 - 40.66 | 27.33 |
| Upside | -59.8% - -20.7% | -46.7% |