What is the intrinsic value of 303.HK?

As of 2025-07-11, the Intrinsic Value of Vtech Holdings Ltd (303.HK) is 71.31 HKD. This 303.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 58.70 HKD, the upside of Vtech Holdings Ltd is 21.50%.

The range of the Intrinsic Value is 55.18 - 103.68 HKD

Is 303.HK undervalued or overvalued?

Based on its market price of 58.70 HKD and our intrinsic valuation, Vtech Holdings Ltd (303.HK) is undervalued by 21.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	55.18 - 103.68	71.31	21.5%
DCF (Growth 10y)	58.04 - 106.32	74.23	26.5%
DCF (EBITDA 5y)	78.37 - 119.65	98.29	67.4%
DCF (EBITDA 10y)	74.90 - 123.62	96.51	64.4%
Fair Value	24.31 - 24.31	24.31	-58.58%
P/E	69.76 - 100.86	83.62	42.5%
EV/EBITDA	51.26 - 96.96	70.47	20.1%
EPV	56.54 - 92.13	74.33	26.6%
DDM - Stable	28.48 - 73.86	51.17	-12.8%
DDM - Multi	48.07 - 90.34	62.14	5.9%