Samsonite International S.A.

DB:1SO Stock Report

Market Cap: €3.8b

Samsonite International Valuation

Is 1SO undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

6/6

Valuation Score 6/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 1SO when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 1SO (€2.62) is trading below our estimate of fair value (€6.03)

Significantly Below Fair Value: 1SO is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 1SO?

Key metric: As 1SO is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 1SO. This is calculated by dividing 1SO's market cap by their current earnings.
What is 1SO's PE Ratio?
PE Ratio9.8x
EarningsUS$398.00m
Market CapUS$3.92b

Price to Earnings Ratio vs Peers

How does 1SO's PE Ratio compare to its peers?

The above table shows the PE ratio for 1SO vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average40.9x
BOSS Hugo Boss
14.1x13.3%€3.0b
BIJ Bijou Brigitte modische Accessoires
12.7xn/a€263.3m
ADS adidas
110.6x38.1%€42.1b
PUM PUMA
26.1x18.5%€6.7b
1SO Samsonite International
9.8x3.8%€30.4b

Price-To-Earnings vs Peers: 1SO is good value based on its Price-To-Earnings Ratio (9.8x) compared to the peer average (40.9x).

Price to Earnings Ratio vs Industry

How does 1SO's PE Ratio compare vs other companies in the European Luxury Industry?

4 CompaniesPrice / EarningsEstimated GrowthMarket Cap
1SO 9.8xIndustry Avg. 16.3xNo. of Companies8PE01020304050+
4 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: 1SO is good value based on its Price-To-Earnings Ratio (9.8x) compared to the European Luxury industry average (16.3x).

Price to Earnings Ratio vs Fair Ratio

What is 1SO's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

1SO PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio9.8x
Fair PE Ratio15x

Price-To-Earnings vs Fair Ratio: 1SO is good value based on its Price-To-Earnings Ratio (9.8x) compared to the estimated Fair Price-To-Earnings Ratio (15x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 1SO forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current€2.62
€3.21
+22.4%
9.9%€3.67€2.37n/a16
Dec ’25€2.54
€3.14
+23.4%
10.2%€3.68€2.38n/a15
Nov ’25€2.05
€3.35
+63.4%
14.9%€4.39€2.33n/a15
Oct ’25€2.40
€3.35
+39.5%
13.6%€4.26€2.26n/a14
Sep ’25€2.24
€3.38
+50.8%
12.3%€4.27€2.53n/a14
Aug ’25€2.62
€4.09
+55.9%
12.1%€5.12€3.19n/a15
Jul ’25€2.72
€4.33
+59.3%
11.7%€5.26€3.24n/a15
Jun ’25€2.87
€4.27
+49.1%
11.9%€5.18€3.19n/a15
May ’25€3.24
€4.46
+37.5%
11.5%€5.41€3.25n/a15
Apr ’25€3.42
€4.37
+28.0%
11.4%€5.31€3.18n/a15
Mar ’25€3.30
€4.09
+23.9%
12.4%€5.30€3.18n/a16
Feb ’25€2.68
€4.08
+52.5%
12.5%€5.31€3.19n/a16
Jan ’25€2.92
€4.06
+39.2%
12.9%€5.40€3.13n/a16
Dec ’24€2.68
€4.12
+53.4%
13.0%€5.48€3.18€2.5416
Nov ’24€2.86
€4.18
+46.4%
10.4%€5.32€3.26€2.0516
Oct ’24€3.20
€4.13
+29.0%
10.7%€5.28€3.24€2.4016
Sep ’24€3.01
€4.01
+33.3%
10.9%€5.14€3.16€2.2415
Aug ’24€2.62
€3.76
+43.3%
10.8%€4.79€3.02€2.6215
Jul ’24€2.54
€3.71
+45.7%
11.7%€4.80€3.04€2.7214
Jun ’24€2.30
€3.81
+66.0%
11.9%€4.90€3.10€2.8714
May ’24€2.83
€3.52
+24.2%
10.5%€4.30€3.02€3.2413
Apr ’24€2.86
€3.51
+22.8%
11.0%€4.34€3.05€3.4213
Mar ’24€2.63
€3.21
+22.0%
15.0%€4.37€2.10€3.3014
Feb ’24€2.62
€3.13
+19.5%
14.9%€4.29€2.06€2.6814
Jan ’24€2.42
€3.11
+28.2%
16.1%€4.45€2.11€2.9214
Dec ’23€2.52
€3.15
+24.9%
16.3%€4.52€2.15€2.6814

Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/29 20:33
End of Day Share Price 2024/12/27 00:00
Earnings2024/09/30
Annual Earnings2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Samsonite International S.A. is covered by 37 analysts. 18 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Phoebe TseBarclays
Jack ChenBofA Global Research
Ching Yu ChanCGS International