Xiaomi

AIoT And Premium Products Will Unlock Global Potential

AnalystConsensusTarget

Not Invested

Consensus Narrative from 32 Analysts

Published

24 Nov 24

Updated

20 Aug 25

AnalystConsensusTarget's Fair Value

HK$66.60

22.9% undervalued

20 Aug

HK$51.35

168.8%

-3.5%

Author's Valuation

HK$66.6

22.9% undervalued

AnalystConsensusTarget Fair Value

Narrative

Updates1

Shared on19 Mar 25
Fair value Increased 86%

AnalystConsensusTarget Fair Value

HK$66.6

22.9% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

16.99%

Tech Hardware revenue growth rate

0.23%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

8.52%

Calculation

CN¥68.92b

Earnings '28

33.41x

PE Ratio '28

CN¥2.30t

Market Cap '28

CN¥2.30t

Market Cap '28

29.25b

No. shares '28

CN¥78.71

Share Price '28

CN¥78.71 Share Price '28

Discounted to 2025 @ 8.52% p.a.

CN¥61.59

Fair Value '25

CN¥61.59 Fair Value '25

Converted to HKD @ 1.0889 CNY/HKD Exchange Rate

HK$67.07

Fair Value '25

AIoT And Premium Products Will Unlock Global Potential

Shared on19 Mar 25Fair value Increased 86%

Shared on19 Mar 25
Fair value Increased 86%