Xiaomi Corporation operates as an Internet company with smartphones and smart hardware connected by Internet of Things in Mainland China and internationally.
The last earnings update was 121 days ago.
Discounted Cash Flow Calculation for OTCPK:XIAC.F using 2 Stage Free Cash Flow to Equity Model
The calculations below outline how an intrinsic value for
is arrived at by discounting future cash flows to their present value using the 2 stage method.
We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.
OTCPK:XIAC.F DCF 1st Stage: Next 10 year cash flow forecast
Amount off the current price
is available for.
Share price is
vs Future cash flow value of
Current Discount Checks
to be considered undervalued it must be available for at least 20% below the
current price. Less than 40% is even better.
Xiaomi's share price is below the future cash flow value, and at a moderate discount (> 20%).
Xiaomi's share price is below the future cash flow value, and at a substantial discount (> 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for
it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing
when they are out of season, or how much your home is worth.
The amount the stock market is willing to pay for
is considered below, and whether this is a fair price.
Price based on past earnings
Xiaomi's earnings available for a low price, and how does
this compare to other companies in the same industry?
Xiaomi's earnings are expected to grow by 18.7% yearly, however this is not considered high growth (20% yearly).
Xiaomi's revenue is expected to grow significantly at over 20% yearly.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can
be gauged below. We look back 3 years and see if they were any good at
predicting what actually occurred. We also show the highest and lowest estimates
looking forward to see if there is a wide range.
Xiaomi's performance over the past 5 years by checking for:
Has earnings increased in past 5 years? (1 check)
Has the earnings growth in the last year exceeded that of the
industry? (1 check)
Is the recent earnings growth over the last year higher than the average annual growth over the
past 5 years? (1 check)
Is the Return on Equity (ROE) higher than 20%? (1 check)
Is the Return on Assets (ROA) above industry average? (1 check)
Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent
earnings report. Some checks require at least 3 or 5 years worth of data.
has a total score of
0/6, see the detailed checks below.
Note: We use GAAP Net Income excluding extraordinary items in all our calculations.
Management is one of the most important areas of a company. We look at
unreasonable CEO compensation, how long the team and board of directors have
been around for and insider trading.
Mr. Lei Jun is the Chairman of the board and Chief Executive Officer of Xiaomi Corporation and is its Executive Director since May 3, 2010. Mr. Lei co-founded Xiaomi Corporation in 2010. He is responsible for Xiaomi's strategy, company culture and key products. He oversees senior management team. He is an Advisor of Cheetah Mobile Inc. since March 2018. He is the Founder of Shunwei China Internet fund LP. Mr. Lei is a Co-founder and Founding Partner of Shunwei Fund and serves as its Chairman. He is a Founding Partner of Shunwei Capital. He is a Co-Founder at Beijing Xiaomi Technology Co., Ltd. and serves as its Chief Executive Officer and Chairman of the Board of Directors. Mr. Lei serves as President of UCWeb Inc. and served as its Chairman. He is a Co-Founder of Kingsoft Corporation Limited and is its Chairman since July 5, 2011. Mr. Lei co-founded Xiaomi Inc. (Xiaomi Corporation) in 2010 and serves as its Chief Executive Officer and Chairman. He is a highly respected entrepreneur with close to 30 years of industry experience. He has experience in software, e-commerce, investment and mobile internet services. Mr. Lei was a Co-founder of VANCL Limited. He was a Co-Founder of YY Inc. and served as its Chairman since July 2011 until August 17, 2016. Mr. Lei has been employed by Kingsoft Corporation Limited since 1992 and has played a key role in developing the operation of Group and expanding business operations. He served as the Chief Executive Officer and President of Kingsoft Corporation Limited from 1998 to December 2007 and from 2001 to December 2007 respectively. He served as Chief Technology Officer of Kingsoft Corporation Limited until December 2007 and served as its Vice Chairman until July 05, 2011. He Founded Amazon China Ltd. (formerly, Joyo.com Limited) in 2000 and served as its Chairman. He served as an Investment Advisor at Hotung Investment Holdings Limited. He served as the Chairman at Cheetah Mobile Inc. since July 2011 until March 2018 and also served as its Director since October 2010 until March 2018. He serves as Member of the Board of Directors at Kingsoft Network Technology Limited. Mr. Lei has been a Non-Executive Director of Kingsoft Corporation Limited since August 28, 2008. He has been a Member of The Board of Wuhan University since November 2003. Mr. Lei is also a famous angel investor in China. He serves as a Member of Advisory Board at Great Wall Club. He served as a Director of 2020 ChinaCap Acquirco Inc. since January 2007. In November 2017, he was elected Vice Chairman of the All-China Federation of Industry and Commerce. In February 2018, he was also elected Vice President of the China Association for Quality. In 2013, he was awarded the China Economic Figures of the Year award by China Central Television (CCTV). In 2015, he was the only Chinese entrepreneur among the World's 100 Most Influential People of the Year selected by TIME Magazine. He also received the Asia Game Changer Award from the Asia Society in the same year. He was honored as the "Spokesman of Quality of the Year" in 2017 by the General Administration of Quality Supervision, Inspection and Quarantine of China. Mr. Lei graduated from Wuhan University on July 1, 1991 with a bachelor degree in Computer Science.
Insufficient data for Jun to compare compensation growth.
Insufficient data for Jun to establish whether their remuneration is reasonable compared to companies of similar size in United States of America.
Co-Founder & Senior VP of Internet Services
Co-founder & Senior VP of Ecosystem
Co-founder & President of the new China region
SVP & CFO
Vice President of Sales & Services
Chief Operating Officer of India
Board of Directors Tenure
Average tenure and age of the
board of directors in years:
The tenure for the Xiaomi board of directors is about average.
Xiaomi Corporation operates as an Internet company with smartphones and smart hardware connected by Internet of Things in Mainland China and internationally. The company offers a range of hardware products, such as smartphones, laptops, smart TVs, AI speakers, and smart routers; power banks, headphones, air purifiers, fitness bands, robot vacuum cleaners, scooters/self-balancing scooters, water purifiers, induction heating rice cookers, home security cameras, and laser projectors; and lifestyle products comprising housewares and personal accessories. It also provides Internet services, including content, entertainment, financial services, and productivity tools. The company offers its products through its retail outlets and direct sales online retail platforms. Xiaomi Corporation has a strategic cooperation agreement with Meitu, Inc. Xiaomi Corporation was founded in 2010 and is headquartered in Beijing, China.
Simply Wall Street Pty Ltd (ACN 600 056 611), is a Corporate Authorised Representative (Authorised Representative Number: 467183) of Sanlam Private Wealth Pty Ltd (AFSL No. 337927). Any advice contained in this website is general advice only and has been prepared without considering your objectives, financial situation or needs. You should not rely on any advice and/or information contained in this website and before making any investment decision we recommend that you consider whether it is appropriate for your situation and seek appropriate financial, taxation and legal advice. Please read our Financial Services Guide before deciding whether to obtain financial services from us.