Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Hong Kong
/
Tech
/
Xiaomi
1810
Xiaomi
Accelerating Digitalization Will Expand Smart Living In Emerging Markets
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 32 Analysts
Published
31 May 25
Updated
20 Aug 25
5
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
HK$80.21
36.0% undervalued
intrinsic discount
20 Aug
HK$51.35
Loading
1Y
168.8%
7D
-3.5%
Author's Valuation
HK$80.2
36.0% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
HK$80.2
36.0% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-44b
1t
2015
2017
2019
2021
2023
2025
2027
2028
Revenue CN¥1.0t
Earnings CN¥107.5b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
16.99%
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
8.52%
Calculation
CN¥107.53b
Earnings '28
x
25.79x
PE Ratio '28
=
CN¥2.77t
Market Cap '28
CN¥2.77t
Market Cap '28
/
29.25b
No. shares '28
=
CN¥94.79
Share Price '28
CN¥94.79
Share Price '28
Discounted to 2025 @ 8.52% p.a.
=
CN¥74.17
Fair Value '25
CN¥74.17
Fair Value '25
Converted to HKD @ 1.0889 CNY/HKD Exchange Rate
=
HK$80.77
Fair Value '25