The Decision of Xiaomi Company Value Evaluation
DOI:
https://doi.org/10.71204/1hdbdg41Keywords:
Value Evaluation, Cash Flow Model, Financial Forecast, Intrinsic ValueAbstract
This report examines Xiaomi Technology Co., Ltd. through a two-stage discounted cash flow (DCF) model to systematically evaluate its intrinsic value, incorporating its business portfolio, strategic direction, and financial performance. By analyzing growth prospects across key segments including smartphones, IoT ecosystem, and smart vehicles, alongside industry trends, corporate strategy, and macroeconomic conditions, the study projects revenue, costs, and cash flows for 2024-2028. Based on these projections, it estimates both the company's physical and equity values. Findings indicate Xiaomi's current stock price is undervalued relative to its intrinsic valuation, demonstrating investment appeal. The report provides financial model-based valuation insights for investors, executives, and stakeholders, while exploring the company's long-term growth potential amid diversified expansion and technological innovation.
References
Cao, J. (2019). Internet company valuation methods research: A case study of Xiaomi (Master’s thesis, Nanjing University).
Copeland, T., Koller, T., & Murrin, J. (2010). Valuation: Measuring and managing the value of companies (7th ed.). John Wiley & Sons.
Damodaran, A. (2012). Investment valuation: Tools and techniques for determining the value of any asset (3rd ed.). John Wiley & Sons.
National Bureau of Statistics of China. (2024, February 29). Statistical communiqué of the People’s Republic of China on the 2023 national economic and social development [Data set]. Retrieved January 21, 2026, from http://www.stats.gov.cn/xxgk/sjfb/tjgb2020/
NetEase Phone. (2023, March 25). Xiaomi 2022 financial report interpretation: Revenue declined but investment in automotive business remains firm [Online forum post]. Retrieved January 21, 2026, from https://mobile.163.com/
Palepu, K. G., Healy, P. M., & Peek, E. (2019). Business analysis and valuation: IFRS edition (5th ed.). Cengage Learning EMEA.
Penman, S. H. (2013). Financial statement analysis and security valuation (5th ed.). McGraw-Hill.
Securities Times Network. (2024, January 25). IDC: China’s smartphone market shipments hit 10-year low in 2023 [News article]. Retrieved January 21, 2026, from http://stcn.com/article/detail/1103568.html
Shi, F. Q., & Lin, L. (2007). Application analysis of the “two-stage growth” model. Communication of Finance and Accounting (Wealth Management Edition), (1), 26–27.
Xiaomi Corporation. (2024, March 19). Annual report 2023 [Annual report]. Retrieved January 21, 2026, from http://www.hkexnews.hk/
Downloads
Published
Issue
Section
License
Copyright (c) 2026 Xuanyueming Jia, Xinrui Wang, Jingqi Sun (Author)
This work is licensed under a Creative Commons Attribution 4.0 International License.
All articles published in this journal are licensed under the Creative Commons Attribution 4.0 International License (CC BY 4.0). This license permits unrestricted use, distribution, and reproduction in any medium, provided the original author(s) and source are properly credited. Authors retain copyright of their work, and readers are free to copy, share, adapt, and build upon the material for any purpose, including commercial use, as long as appropriate attribution is given.