As of 2025-06-09, the Intrinsic Value of Vtech Holdings Ltd (303.HK) is 72.56 HKD. This 303.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 55.15 HKD, the upside of Vtech Holdings Ltd is 31.60%.
The range of the Intrinsic Value is 55.63 - 107.54 HKD
Based on its market price of 55.15 HKD and our intrinsic valuation, Vtech Holdings Ltd (303.HK) is undervalued by 31.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 55.63 - 107.54 | 72.56 | 31.6% |
| DCF (Growth 10y) | 58.52 - 110.27 | 75.53 | 37.0% |
| DCF (EBITDA 5y) | 76.87 - 112.70 | 93.11 | 68.8% |
| DCF (EBITDA 10y) | 74.16 - 118.85 | 93.19 | 69.0% |
| Fair Value | 24.31 - 24.31 | 24.31 | -55.93% |
| P/E | 70.40 - 98.58 | 83.53 | 51.5% |
| EV/EBITDA | 50.48 - 89.20 | 66.19 | 20.0% |
| EPV | 56.98 - 94.93 | 75.95 | 37.7% |
| DDM - Stable | 28.66 - 76.62 | 52.64 | -4.6% |
| DDM - Multi | 48.34 - 93.60 | 63.09 | 14.4% |
| Market Cap (mil) | 13,959.02 |
| Beta | 0.47 |
| Outstanding shares (mil) | 253.11 |
| Enterprise Value (mil) | 12,440.62 |
| Market risk premium | 5.98% |
| Cost of Equity | 9.29% |
| Cost of Debt | 4.44% |
| WACC | 8.85% |