Samsonite International SA
HKEX:1910

Watchlist Manager
Samsonite International SA Logo
Samsonite International SA
HKEX:1910
Watchlist
Price: 14.27 HKD -3.84%
Market Cap: HK$19.8B

EV/FCFF

9.9
Current
25%
Cheaper
vs 3-y average of 13.2

Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.

EV/FCFF
9.9
=
Enterprise Value
HK$32.7B
/
Free Cash Flow to Firm
$412.5m

Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.

EV/FCFF
9.9
=
Enterprise Value
HK$32.7B
/
Free Cash Flow to Firm
$412.5m

Valuation Scenarios

Samsonite International SA is trading below its 3-year average

If EV/FCFF returns to its 3-Year Average (13.2), the stock would be worth HK$19.01 (33% upside from current price).

Statistics
Positive Scenarios
3/4
Maximum Downside
-81%
Maximum Upside
+70%
Average Upside
14%
Scenario EV/FCFF Value Implied Price Upside/Downside
Current Multiple 9.9 HK$14.27
0%
3-Year Average 13.2 HK$19.01
+33%
5-Year Average 13.2 HK$19.11
+34%
Industry Average 1.9 HK$2.7
-81%
Country Average 16.8 HK$24.26
+70%

Forward EV/FCFF
Today’s price vs future free cash flow to firm

Not enough data available to calculate forward EV/FCFF

Peer Comparison

All Multiples
EV/FCFF
P/E
All Countries
Close
Market Cap EV/FCFF P/E
LU
Samsonite International SA
HKEX:1910
19.8B HKD 9.9 8.7
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
224.1B EUR 17.1 20.6
FR
Hermes International SCA
PAR:RMS
170.2B EUR 38 37.6
KR
SBW
KRX:102280
235.5T KRW -632 676.8 -117 637.1
CH
Compagnie Financiere Richemont SA
SIX:CFR
85.8B CHF 23.7 23.5
FR
EssilorLuxottica SA
PAR:EL
84B EUR 24.7 36.3
FR
Christian Dior SE
PAR:CDI
76.7B EUR 7.1 16.9
IN
Titan Company Ltd
NSE:TITAN
3.9T INR 387.2 81.6
FR
Kering SA
PAR:KER
28.5B EUR 16.9 396.2
DE
Adidas AG
XETRA:ADS
26.3B EUR 104.4 19.7
CN
ANTA Sports Products Ltd
HKEX:2020
226.9B HKD 10.2 14.8
P/E Multiple
Earnings Growth PEG
LU
Samsonite International SA
HKEX:1910
Average P/E: 65.6
8.7
8%
1.1
FR
LVMH Moet Hennessy Louis Vuitton SE
PAR:MC
20.6
11%
1.9
FR
Hermes International SCA
PAR:RMS
37.6
12%
3.1
KR
SBW
KRX:102280
Negative Multiple: -117 637.1 N/A N/A
CH
Compagnie Financiere Richemont SA
SIX:CFR
23.5
16%
1.5
FR
EssilorLuxottica SA
PAR:EL
36.3
26%
1.4
FR
Christian Dior SE
PAR:CDI
16.9
N/A N/A
IN
Titan Company Ltd
NSE:TITAN
81.6
32%
2.6
FR
Kering SA
PAR:KER
396.2
186%
2.1
DE
Adidas AG
XETRA:ADS
19.7
23%
0.9
CN
ANTA Sports Products Ltd
HKEX:2020
14.8
10%
1.5

Market Distribution

Lower than 78% of companies in Luxembourg
Percentile
22st
Based on 169 companies
22st percentile
9.9
Low
0 — 12.1
Typical Range
12.1 — 22.9
High
22.9 —
Distribution Statistics
Luxembourg
Min 0
30th Percentile 12.1
Median 16.8
70th Percentile 22.9
Max 1 067.8

Samsonite International SA
Glance View

Samsonite International SA, with its robust legacy dating back to 1910, has firmly established itself as a stalwart in the luggage industry. Founded by Jesse Shwayder in Denver, Colorado, the company began its journey crafting sturdy trunks designed for the adventurous traveler. Over the decades, Samsonite has evolved from being a small family business into a global leader in travel goods, renowned for its commitment to quality, innovation, and timeless design. The company adeptly navigated the transformations in travel culture and consumer preferences, consistently channeling resources into research and development to stay ahead of trends. By striking a balance between classic utility and cutting-edge aesthetics, Samsonite has created products that appeal to both the seasoned globetrotter and the casual traveler alike. Operating through a multifaceted business model, Samsonite makes its money by leveraging an extensive portfolio of brands and products that cater to various segments of the market. While the Samsonite name remains synonymous with durable and stylish luggage, the company's acquisitions, such as Tumi and American Tourister, have expanded its reach to encompass high-end, luxury, and value-oriented consumers. This diversification strategy allows Samsonite to tap into different demographics and geographic markets, enhancing its revenue streams. Retail, wholesale, and e-commerce channels further cement its presence worldwide. By maintaining a strong focus on consumer insights, sustainable practices, and innovative materials, Samsonite continues to craft travel solutions that resonate across the globe, ensuring its legacy endures in a dynamic, competitive landscape.

Intrinsic Value
21.68 HKD
Undervaluation 34%
Intrinsic Value
Price HK$14.27
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett