EN DE

Samsonite Group (1910) Fair Value & Analysis

Consumer Cyclical · HK · Market cap HK$18.8B

SG Samsonite Group 1910 · HK
PriceHK$13.94
Fair ValueHK$4.67
Upside-66.5%
Quality61/100
Watch Samsonite Group for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 7.7% net margin
Moderate debt · generates free cash flow
0.74% dividend yield
Ranks above peers (9/15)
Moderate moat 50/100
Evidence: High Range HK$2.60 – HK$5.84 Share as image

Fair value as of: Aug 13, 2026

From 26 valuation models · updated yesterday

Share price +3.4% over the past month.

A solid business, but screening 67% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (HK$5.84). The favourable scenario is already priced in.
  • Solid but not exceptional quality (61/100) and above fair value, neither a clear bargain nor a standout compounder.
  • A fairly wide model range (HK$2.60 to HK$5.84) leaves room in how you read the outcome.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

HK$27.02 HK$10.79 Fair Value HK$4.67 Mar 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

60‑month range HK$10.79 – HK$27.02 · fair‑value band HK$2.60 – HK$5.84 · the HK$13.94 price screens above the HK$4.67 fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Samsonite Group (1910) currently trades at HK$13.94, while our model-based Fair Value estimate is HK$4.67, implying the stock looks roughly 66.5% overvalued today. The Quality Score stands at 61/100 (solid quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Samsonite Group generated revenue of HK$3.5B at a net margin of 7.7%. Revenue grew 4.1% year over year. It earns a return on equity of 18.1%. Net debt stands at HK$1.7B. Fundamentals as of Aug 13, 2026

Our scenario range runs from HK$2.60 (bear case) to HK$5.84 (bull case); at HK$13.94, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 33% below its 52-week high and 8% above its 52-week low, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 10% fair-value upside, at -67%, 1910 screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. Evidence
Highest evidence
Growth DCF HK$2.86 HK$5.24 HK$9.10 80
Residual Income HK$1.37 HK$1.74 HK$4.93 76
Rev-Margin DCF HK$1.85 HK$3.40 HK$5.32 74
All 26 models by family
DCF Models
FCF DCF HK$2.84 HK$5.33 HK$9.40 38
Owner Earnings HK$3.37 HK$6.22 HK$10.89 31
5Y Revenue Exit HK$1.85 HK$3.40 HK$5.42 39
5Y EBITDA Exit HK$3.67 HK$7.00 HK$11.06 41
5Y P/E Exit HK$2.57 HK$4.83 HK$7.30 38
10Y Revenue Exit HK$2.09 HK$3.64 HK$5.83 36
10Y EBITDA Exit HK$3.35 HK$6.22 HK$10.36 37
10Y P/E Exit HK$2.63 HK$4.66 HK$7.34 35
Earnings-Based
Graham-Dodd HK$1.44 HK$5.71 HK$7.75 54
Lynch FV HK$1.41 HK$2.02 HK$2.62 50
PEG = 1.0 HK$1.41 HK$2.02 HK$2.62 46
EPV HK$2.36 HK$2.88 HK$3.33 59
Dividend Discount
Gordon GGM HK$1.01 HK$2.10 HK$3.34 70
DDM Multi-Stage HK$1.01 HK$1.77 HK$2.21 61
Multiples
P/E Multiple HK$3.50 HK$4.67 HK$5.84 63
P/S Multiple HK$2.31 HK$3.08 HK$3.85 58
P/B Multiple HK$2.71 HK$3.61 HK$4.51 55
EV/EBIT HK$4.70 HK$6.51 HK$8.33 53
EV/EBITDA HK$4.58 HK$6.36 HK$8.13 54
EV/Revenue HK$1.42 HK$2.34 HK$3.26 43
Asset-Based
NCAV (Graham) HK$0.5900 HK$0.7900 HK$1.17 50
Growth DCF
Growth DCF HK$2.86 HK$5.24 HK$9.10 80
Rev-Margin DCF HK$1.85 HK$3.40 HK$5.32 74
Economic Profit
Residual Income HK$1.37 HK$1.74 HK$4.93 76
ROIC Compounder HK$2.69 HK$3.81 HK$5.26 72
Growth Earnings
Growth-Adj P/E HK$2.57 HK$3.67 HK$4.78 68

Widest divergence: DCF Models (HK$4.83) versus Asset-Based (HK$0.7900). Highest evidence: Growth DCF (80).

Notify me when 1910 reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) HK$3.5B
Revenue growth (YoY) +4.1%
Net margin 7.7%
Return on equity 18.1%
Free cash flow HK$402M FY2025
P/E ratio 8.5 as of Jul 2, 2026
More key figures
Operating margin 11.0%
EPS (TTM) HK$0.2060
Dividend yield 0.7%
EPS growth (YoY) -32.4%
Net debt HK$1.7B FY2025

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 61/100

Of which business quality 59 · Market factors (momentum, volatility) 38

Profitability 52
Margins and returns on capital today
Quality Growth 31
Are margins and returns improving?
Cashflow 67
Earnings quality: real cash, not paper profit
Fin. Strength 50
Balance sheet, leverage, solvency risk
Investment 66
Disciplined investing over empire-building
Low Volatility 67
Calm price path (market factor)
Momentum 29
Price trend over the last 3–12 months (market factor)
52W Momentum 19
Distance to the 52-week high (market factor)
Net Issuance 97
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Samsonite Group S.A. engages in the design, manufacture, sourcing, and distribution of luggage, business and computer bags, outdoor and casual bags, and travel accessories in Asia, North America, Europe, and Latin America.

Full company description

Samsonite Group S.A. engages in the design, manufacture, sourcing, and distribution of luggage, business and computer bags, outdoor and casual bags, and travel accessories in Asia, North America, Europe, and Latin America. The company sells its products under the Samsonite, Tumi, American Tourister, Gregory, High Sierra, Lipault, and Hartmann brands, as well as other owned and licensed brand names. It distributes its products through wholesale distribution channels, as well as through company-operated retail stores and e-commerce. The company was formerly known as Samsonite International S.A. and changed its name to Samsonite Group S.A. in January 2025. Samsonite Group S.A. was founded in 1910 and is headquartered in Luxembourg, Luxembourg.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Samsonite Group reported revenue of HK$3.5B in FY2025 versus HK$2.0B in FY2021, a compound +14.7%/yr. Reported net income was HK$289M in FY2025, compounding +112.1%/yr from FY2021.

Growth Quality 81/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
HK$3.5B
Latest YoY
−2.4%
Avg. growth/yr (3Y) ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+6.7%
Avg. growth/yr (5Y) ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+17.9%
Avg. growth/yr (26Y) ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump.
+6.0%
Revenue +14.7%/yr
FY21 HK$2.0B
FY22 HK$2.9B
FY23 HK$3.7B
FY24 HK$3.6B
FY25 HK$3.5B
Net income +112.1%/yr
FY21 HK$14.3M
FY22 HK$313M
FY23 HK$417M
FY24 HK$346M
FY25 HK$289M
Character of growth · EPS growth decomposed (2014-2025) +5.5 % p.a.
Revenue per share +3.8 pp

of which total revenue +4.0 pp · buybacks/dilution −0.2 pp

EBIT margin +4.2 pp
Tax rate −0.9 pp
Residual (interest, one-offs) −1.5 pp

Absolute contributions in percentage points per year; they sum to the EPS growth rate. Start and end points are 3-year averages (details on hover).

1910 screens 67% overvalued. Compare with NIKE, Inc →

Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Samsonite Group · Fair Value
HK$4.67 −67%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "Samsonite Group Fair Value". https://www.fairvalue-calculator.com/stock/1910

Peer Group

Footwear & Accessories · 93 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 61 · Above median
Fair Value upside −67% · Bottom 25%
Return on equity (TTM) 18% · Top 25%
Return on assets 6% · Top 25%
Net margin (TTM) 8% · Top 25%
Operating margin (TTM) 11% · Above median
Revenue growth 4% · Above median
Dividend yield (TTM) 0.7% · Below median
Debt / equity 1.04× · Higher than 75% of peers

Valuation Multiples vs Footwear & Accessories median · lower = cheaper

P/E (TTM) 8.5× · Cheaper than 75% of peers
P/B 1.50× · Pricier than median
P/S (TTM) 0.68× · Cheaper than median
P/FCF 6.0× · Pricier than median
EV/EBITDA 5.6× · Cheaper than median
PEG 1.40× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 11
FUTURE 21 · sector 0
PAST 72 · sector 23
HEALTH 48 · sector 97
DIVIDEND 15 · sector 40

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Footwear & Accessories stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
NIKE, Inc NKE $40.51 $35.63 -12%
adidas AG 1ADS €158.15 €65.71 -58%
Deckers Outdoor Corporation DECK $93.84 $125.16 +33%
On Holding ONON $30.91 $17.53 -43%
Zhejiang China Commodities City Group 600415 ¥11.81 ¥13.03 +10%
Birkenstock Holding BIRK $36.74 $44.59 +21%
Crocs, Inc CROX $130.61 $203.65 +56%
Huali Industrial Group 300979 ¥36.73 ¥51.36 +40%
PUMA SE PUM €26.69 €10.57 -60%
Yue Yuen Industrial (Holdings) Limited 0551 HK$13.64 HK$4.04 -70%

Compare Samsonite Group with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued High-Quality StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Samsonite Group (1910) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of HK$4.67 versus a price of HK$13.94, about −67% (overvalued).
What is the fair value of 1910?
Our model-based fair value for Samsonite Group is HK$4.67 (as of Aug 13, 2026), built from audited fundamentals. The current price is HK$13.94.
What is the quality score of 1910?
Samsonite Group has a Quality Score of 61/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Samsonite Group (1910)?
Samsonite Group reported trailing-twelve-month revenue of about HK$3.5B (latest available figure, as of Aug 13, 2026).
What is the net profit margin of 1910?
The net profit margin of Samsonite Group is about 7.7%, meaning it keeps roughly 7.7% of revenue as net income. Based on the latest reported figures.
Does Samsonite Group pay a dividend?
Samsonite Group currently shows a dividend yield of about 0.74% relative to its recent price (as of Aug 13, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Samsonite Group and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.