As of 2025-06-12, the Intrinsic Value of Xiaomi Corp (1810.HK) is 30.54 HKD. This 1810.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54.10 HKD, the upside of Xiaomi Corp is -43.50%.
The range of the Intrinsic Value is 23.03 - 45.60 HKD
Based on its market price of 54.10 HKD and our intrinsic valuation, Xiaomi Corp (1810.HK) is overvalued by 43.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 23.03 - 45.60 | 30.54 | -43.5% |
| DCF (Growth 10y) | 32.64 - 62.08 | 42.51 | -21.4% |
| DCF (EBITDA 5y) | 51.78 - 66.54 | 60.86 | 12.5% |
| DCF (EBITDA 10y) | 61.16 - 84.52 | 74.10 | 37.0% |
| Fair Value | 31.97 - 31.97 | 31.97 | -40.91% |
| P/E | 26.04 - 47.49 | 33.87 | -37.4% |
| EV/EBITDA | 19.11 - 297.92 | 152.77 | 182.4% |
| EPV | 2.52 - 3.55 | 3.03 | -94.4% |
| DDM - Stable | 10.02 - 25.63 | 17.82 | -67.1% |
| DDM - Multi | 19.99 - 40.28 | 26.78 | -50.5% |
| Market Cap (mil) | 1,403,754.40 |
| Beta | 0.94 |
| Outstanding shares (mil) | 25,947.40 |
| Enterprise Value (mil) | 1,438,134.80 |
| Market risk premium | 5.98% |
| Cost of Equity | 10.21% |
| Cost of Debt | 4.25% |
| WACC | 10.02% |