1810.HK · Intrinsic value
Is Xiaomi Corporation (1810.HK) overvalued or undervalued?
Xiaomi Corporation (1810.HK) trades at the delayed market price of HK$26.66 a share. That price already implies revenue growth of 19.6% a year for 5 years. TickerWorth's fair value is HK$19.52 a share (priced within our range of HK$12.82 – HK$30.98). We do not call it over- or undervalued from inside our range.
Model by Miraaj Patel · generated from market data · Updated Oct 19, 2026 · How these pages are made
Is 1810.HK fairly valued?
- Fair value
- HK$19.52
- Market price
- HK$26.66
- Downside to fair value
- 26.8%
- Verdict
- Priced within our range of HK$12.82 – HK$30.98
Reverse DCF: Today's price implies revenue growth of 19.6% a year for 5 years; our model assumes −1.1% a year on average over the same horizon.
What is 1810.HK's TickerWorth Score?
Scores lower than most companies we compare it with
Compared with Technology companies in Hong Kong
Its strongest point: strong balance sheet. Its weakest: growth is slow or negative.
- Value · 61 of 100
Cheaper than 61% of Technology companies worldwide
- Price vs worth · 29 of 100
- Quality · 28 of 100
More profitable than 28% of Technology companies worldwide
- Financial health · 69 of 100
Financially stronger than 69% of Technology companies worldwide
- Growth · 8 of 100
Growing faster than 8% of Technology companies worldwide
- Momentum · 26 of 100
Outperformed 26% of Technology companies worldwide over the past year
Confidence: High confidence · Scored
Get the Undervalued Company of the Week.
1810.HK DCF valuation, input by input
TickerWorth's fair value for Xiaomi Corporation (1810.HK) is HK$19.52 a share, against the delayed market price of HK$26.66 (priced within our range of HK$12.82 – HK$30.98). We do not call it over- or undervalued from inside our range. It is a model estimate, and every input behind it is sourced below. This is an educational model, not a price target or a recommendation.
Read the full reasoning
One of the lenses behind that blended figure is a discounted-cash-flow model, which on its own values 1810.HK at about 12.82 per share. The rest of this page walks through that DCF — its assumptions, reverse-DCF and discount-rate sensitivity — because it is the auditable anchor of the blend.
The valuation discounts Xiaomi Corporation's projected free cash flows at a weighted-average cost of capital (WACC) of 8.3%, with a long-run terminal growth rate of 2.5%. About 75% of the enterprise value comes from the terminal value — the portion beyond the explicit forecast window — which is typical for a stable, cash-generative business and a reminder that small changes in the discount rate or terminal growth assumption swing the intrinsic value meaningfully.
Running the DCF in reverse — solving for the growth the current price already assumes — the market is implying roughly 19.6% annual revenue growth for 1810.HK. Our base case instead compounds to about -1.1% a year over the same forecast, so the market is pricing in materially faster growth than our base case. The reverse-DCF is a quick sanity check: it reframes 'is this stock cheap?' as 'do I believe the growth the price requires?' rather than arguing over a single point estimate of fair value.
Sensitivity matters more than any single number. Across a reasonable band of discount-rate assumptions, 1810.HK's modeled DCF value ranges from about 10.26 to 19.17 per share. If that range still sits below today's price, the market is optimistic relative to the model across the whole band; if it brackets the price, the stock is roughly fairly valued on our assumptions. Use the interactive slider to see exactly where your own cost-of-capital view lands.
How to read this page: the DCF fair value is what Xiaomi Corporation would be worth if its cash flows grow as modeled and are discounted at the stated WACC. The assumptions table shows every input and its source; the reverse-DCF shows what the market believes; the sensitivity band shows how fragile the answer is. None of this is investment advice — it is a transparent, auditable framework for forming your own view of 1810.HK's intrinsic value. Figures update as new filings and prices come in.
Every input behind 1810.HK's DCF
| Input | Value |
|---|---|
| Base-year revenueLive feed — totalRevenue (TTM) | 511,701,370,000 |
| Base EBIT marginComputed — trailing operatingMargins, held roughly flat | 4.0% |
| Forecast revenue growthESTIMATEAssumption — TickerWorth's 5-year explicit forecast | -6% → -4% → -1% → 1% → 4% |
| Risk-free rateLive feed — US 10-year Treasury yield (^TNX) | 5.2% |
| BetaLive feed — yfinance, 5-year monthly beta vs the S&P 500 (clamped to 0.4–2.5) | 0.72 |
| Terminal growthESTIMATEAssumption — TickerWorth house default 2.5%, held below WACC | 2.5% |
| Diluted sharesLive feed — sharesOutstanding | 25,720M |
| Market priceLast known price · as of 2026-10-19 19:28 UTC | 26.66 |
Change 1810.HK's assumptions
The discount-rate dial and the editable model
ProChange growth, margin and WACC yourself — Pro (7-day free trial, card required).
What does Xiaomi Corporation do?
What does it do?
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. It operates in the Consumer Electronics industry (Technology sector), headquartered in China. The company employs roughly 52,876 people.
How does it make money?
The business turns $438.1B in annual revenue into profit. Out of every $100 of sales, about $4 is left as operating profit (operating margin of 4.0%), after a 21% gross margin on the products/services it sells. After all costs, taxes and interest, 7.5% of revenue becomes bottom-line net profit.
Is it financially healthy?
Financially it looks solid: carries modest debt (0.2× equity), can just cover its short-term bills (1.5× current ratio), and is currently profitable.
1810.HK insider trading
Insider filings are available for US-listed companies only.
Common questions
What is 1810.HK's intrinsic value?
TickerWorth's blended fair value for Xiaomi Corporation (1810.HK) is HK$19.52 per share, versus a market price of HK$26.66 (priced within our range of HK$12.82 – HK$30.98).
Is 1810.HK overvalued or undervalued?
Priced within our range of HK$12.82 – HK$30.98 at HK$26.66. We don't call 1810.HK overvalued or undervalued from a range. This is an educational estimate, not advice.
What discount rate is used for 1810.HK?
A WACC of 8.3% and a terminal growth rate of 2.5%.
Is Xiaomi stock undervalued?
TickerWorth's fair value for Xiaomi Corporation (1810.HK) is HK$19.52 against a market price of HK$26.66. Our read: Priced within our range of HK$12.82 – HK$30.98. This is a model estimate, not investment advice.
Xiaomi (1810.HK) DCF valuation and fair value
Our fair value for Xiaomi Corporation (1810.HK) is HK$19.52, built on a 8.3% discount rate (WACC) and 2.5% terminal growth. It blends our discounted-cash-flow model with other valuation lenses. Every assumption is listed on this page with its source.
What growth is priced into Xiaomi stock?
Today's price implies revenue growth of 19.6% a year for 5 years; our model assumes −1.1% a year on average over the same horizon. This is a reverse DCF: it holds our cash-flow model's other inputs and solves for the revenue growth that makes the model equal today's price of HK$26.66. A model estimate, not investment advice.
Xiaomi (1810.HK) insider trading
We have no recent SEC Form 4 insider filings on file for Xiaomi Corporation (1810.HK). Form 4 covers US-listed companies only.
Not investment advice. TickerWorth Score is a model output.
Educational tool. Every output reflects the assumptions shown — not a prediction and not investment advice. TickerWorth is not a licensed investment adviser, and these figures are estimates from public filings and market data that can be wrong.