Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
Hong Kong
/
Consumer Durables
/
Samsonite Group
1910
Samsonite Group
Normalization Will Unleash Persistent Headwinds In The Luggage Market
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 16 Analysts
Published
13 Jul 25
Updated
21 Aug 25
0
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
HK$13.97
18.1% overvalued
intrinsic discount
21 Aug
HK$16.50
Loading
1Y
-17.5%
7D
-5.1%
Author's Valuation
HK$14.0
18.1% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
HK$14.0
18.1% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-1b
4b
2014
2017
2020
2023
2025
2026
2028
Revenue US$3.6b
Earnings US$300.6m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
3.55%
Luxury revenue growth rate
0.32%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
9.56%
Calculation
US$300.64m
Earnings '28
x
9.78x
PE Ratio '28
=
US$2.94b
Market Cap '28
US$2.94b
Market Cap '28
/
1.25b
No. shares '28
=
US$2.35
Share Price '28
US$2.35
Share Price '28
Discounted to 2025 @ 9.56% p.a.
=
US$1.79
Fair Value '25
US$1.79
Fair Value '25
Converted to HKD @ 7.8144 USD/HKD Exchange Rate
=
HK$13.99
Fair Value '25