Samsonite International SA (1910) Fair Value & Analysis

Consumer Cyclical · HK · Market cap HK$18.8B (≈ $2.4B) · ISIN LU0633102719

What is Samsonite International SA really worth?

What runs behind every stock

26 valuation models 8 families, DCF to NCAV 37 quality factors margins, balance sheet, cashflow, debt 6 AI factors moat, what no ratio measures 2,000+ data points verified, per stock, median

69 individual criteria per stock, every one traceable See the method →

What matters now

• The price is below even our cautious bear case (HK$20.38). The market is more pessimistic than our downside scenario.
• Solid quality (61/100) at a price below fair value, the discount is the argument here, not the business quality.
• A fairly wide model range (HK$20.38 to HK$45.77) leaves room in how you read the outcome.

Price vs Fair Value (5 years)

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 20, 2026.

How to read this chart

60‑month range HK$10.79 – HK$27.02 · fair‑value band HK$20.38 – HK$45.77 · the HK$12.51 price screens below the HK$36.62 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Aug 20, 2026.

Full chart & analysis →

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

Analysis

Samsonite International SA (1910) currently trades at HK$12.51, while our model-based Fair Value estimate is HK$36.62, implying the stock looks roughly 65.8% undervalued today. The Quality Score stands at 61/100 (solid quality), in the Consumer Cyclical sector. How firm this estimate is: it rests on 24 models at a data quality of 93/100, which puts the evidence level at high.

Over the trailing twelve months, Samsonite International SA 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 20, 2026

Our scenario range runs from HK$20.38 (bear case) to HK$45.77 (bull case); at HK$12.51, the current price sits below 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 40% below its 52-week high, currently below its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at 32% fair-value upside, at 193%, 1910 screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted, family-balanced 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. Every input is real reported data, nothing guessed.

Widest divergence: DCF Models (HK$4.80) versus Asset-Based (HK$0.7900). Highest evidence: FCF DCF (77).

Key figures & financial health

Quality Score breakdown

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 International SA reported revenue of $3.5B in FY2025 versus $2.0B in FY2021, a compound +14.7%/yr. Reported net income was $289M in FY2025, compounding +112.1%/yr from FY2021. FY2021 was a trough year, so the rate overstates the trend.

Watch 1910: get an alert when its fair value changes →

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.

Valuation Multiples vs Footwear & Accessories median · lower = cheaper

Strength profile in five axes (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.

Values & ESG

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

Similar stocks

10 more Footwear & Accessories stocks, each showing price versus our Fair Value estimate (as of Aug 20, 2026).

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

Try a ready-made strategy

Pick a strategy and jump into the live analysis with that exact screen applied.

Discover tools

Frequently asked questions