Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Hong Kong
/
Tech
/
Xiaomi
1810
Xiaomi
Rising Geopolitical And Regulatory Hurdles Will Squeeze Margins
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 32 Analysts
Published
03 Jun 25
Updated
23 Jul 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
HK$45.38
13.9% overvalued
intrinsic discount
23 Jul
HK$51.70
Loading
1Y
205.9%
7D
-4.8%
Author's Valuation
HK$45.4
13.9% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
HK$45.4
13.9% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-44b
623b
2015
2017
2019
2021
2023
2025
2027
2028
Revenue CN¥623.2b
Earnings CN¥48.2b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
17.02%
Tech Hardware revenue growth rate
0.23%
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
8.53%
Calculation
CN¥48.21b
Earnings '28
x
28.98x
PE Ratio '28
=
CN¥1.40t
Market Cap '28
CN¥1.40t
Market Cap '28
/
25.35b
No. shares '28
=
CN¥55.12
Share Price '28
CN¥55.12
Share Price '28
Discounted to 2025 @ 8.56% p.a.
=
CN¥43.08
Fair Value '25
CN¥43.08
Fair Value '25
Converted to HKD @ 1.0961 CNY/HKD Exchange Rate
=
HK$47.22
Fair Value '25