Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Hong Kong
/
Semiconductors
/
Semiconductor Manufacturing International
981
Semiconductor Manufacturing International
US China Tensions Will Undermine Access To Advanced Nodes
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 24 Analysts
Published
29 Jul 25
Updated
10 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
HK$21.41
127.5% overvalued
intrinsic discount
10 Aug
HK$48.70
Loading
1Y
194.4%
7D
-5.4%
Author's Valuation
HK$21.4
127.5% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
HK$21.4
127.5% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
11b
2014
2017
2020
2023
2025
2026
2028
Revenue US$11.2b
Earnings US$342.2m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
11.90%
Semiconductors revenue growth rate
0.76%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
11.59%
Calculation
US$342.17m
Earnings '28
x
89.47x
PE Ratio '28
=
US$30.61b
Market Cap '28
US$30.61b
Market Cap '28
/
8.08b
No. shares '28
=
US$3.79
Share Price '28
US$3.79
Share Price '28
Discounted to 2025 @ 11.59% p.a.
=
US$2.73
Fair Value '25
US$2.73
Fair Value '25
Converted to HKD @ 7.8500 USD/HKD Exchange Rate
=
HK$21.43
Fair Value '25