Valuation as at 2026-08-29
About Xiaomi Corporation
Xiaomi Corporation, an investment holding company, engages in the development and sales of smartphones in Mainland China and internationally. It operates through Smartphones, IoT and Lifestyle Products, Internet Services, and smart electric vehicles segments. The company also offers internet of things (IoT) and lifestyle products comprising smart large home appliances, smart TVs, tablets, wearables and other IoT and lifestyle products; hardware repairment services for products; installation services for certain IoT products; and sale of materials.
Source: Yahoo Finance company profile · factual description, not KashVector commentary
Xiaomi Corporation 1810.HK
Technology · Consumer Electronics
Xiaomi Corporation's price & financial trends
Each card is labelled with its own reporting period — quarterly where Yahoo provides it for this market, annual otherwise.
Data as at 2026-08-29
Share price · last 2 years
Earnings per share (diluted) Per quarter
Free cash flow Per year
Dividend per share
No dividend history available.
Value investing scale · Buffett · Dalio · Graham
See the full Buffett, Dalio & Graham breakdown for 1810.HK →
Intrinsic value estimate · 5-year forecast · Revenue-normalised
Assumptions used in this valuation
Every input below is either fetched live from Yahoo Finance or a documented default — nothing is hidden.
| Bear | Base | Bull | |
|---|---|---|---|
| 5-yr FCF growth | -7.5% | -5.0% | -2.5% |
| Terminal growth | 2.0% | 2.0% | 2.0% |
| WACC (discount rate) | 8.56% | 7.56% | 6.56% |
Cost of Equity = Risk-free rate + Beta × Equity Risk Premium = 3.50% + 0.72 × 6.00% = 7.83% · WACC = weighted by 94%/6% capital structure
These numbers come from running Xiaomi Corporation's cash flows through the mechanical DCF formula and assumptions above — not from any view on the news, management, or 1810.HK's competitive position. What is DCF?
Want to test your own growth or discount-rate assumptions?Open the full interactive calculator, pre-filled with 1810.HK →
Not financial advice. DCF valuations are highly sensitive to assumptions — small changes in growth rate or discount rate produce large swings in output. This is a mechanical calculation, not a recommendation to buy, hold, or sell.
About this valuation
Computed on 2026-08-29 from Yahoo Finance data, using the same engine as the full DCF tool. Every figure above is a point-in-time snapshot of that date — change any assumption yourself in the interactive tool for a live one.
Frequently asked questions
Is Xiaomi Corporation (1810.HK) undervalued?
The Base-case DCF estimates intrinsic value at HK$25.88 vs a price of HK$27.82 on 2026-08-29 — a -7.0% margin, so the Base case reads fairly valued. This is a mechanical output, not advice.