What is the intrinsic value of 303.HK?

As of 2026-04-24, the Intrinsic Value of Vtech Holdings Ltd (303.HK) is 77.19 HKD. This 303.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 61.00 HKD, the upside of Vtech Holdings Ltd is 26.50%.

The range of the Intrinsic Value is 58.72 - 116.67 HKD

Is 303.HK undervalued or overvalued?

Based on its market price of 61.00 HKD and our intrinsic valuation, Vtech Holdings Ltd (303.HK) is undervalued by 26.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	58.72 - 116.67	77.19	26.5%
DCF (Growth 10y)	62.82 - 116.54	80.13	31.4%
DCF (EBITDA 5y)	89.28 - 125.04	110.82	81.7%
DCF (EBITDA 10y)	83.39 - 120.75	103.82	70.2%
Fair Value	22.27 - 22.27	22.27	-63.48%
P/E	79.21 - 124.80	100.79	65.2%
EV/EBITDA	53.96 - 103.98	78.36	28.5%
EPV	60.23 - 82.22	71.22	16.8%
DDM - Stable	34.85 - 94.46	64.66	6.0%
DDM - Multi	55.52 - 105.57	71.70	17.5%