Samsonite International Valuation

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

SMSO.F ($2.56) is trading below our estimate of [[fair value]] ($5.95)

Is SMSO.F undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

5/6

Valuation Score 5/6

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 SMSO.F when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: SMSO.F ($2.56) is trading below our estimate of fair value ($5.95)

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

Key Valuation Metric

Which metric is best to use when looking at relative valuation for SMSO.F?

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

The above table shows the Price to Earnings ratio for SMSO.F. This is calculated by dividing SMSO.F's market cap by their current earnings.
What is SMSO.F's PE Ratio?
PE Ratio	9.4x
Earnings	US$398.00m
Market Cap	US$3.73b

SMSO.F key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	1.5x
Enterprise Value/EBITDA	8.1x
PEG Ratio	2.5x

Price to Earnings Ratio vs Peers

How does SMSO.F's PE Ratio compare to its peers?

The above table shows the PE ratio for SMSO.F vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	17.5x
ZGN Ermenegildo Zegna	18.7x	11.8%	US$2.0b
COLM Columbia Sportswear	23.3x	10.0%	US$5.0b
KTB Kontoor Brands	20x	8.5%	US$5.1b
PVH PVH	8x	5.4%	US$6.0b
SMSO.F Samsonite International	9.4x	3.8%	US$29.0b

Price-To-Earnings vs Peers: SMSO.F is good value based on its Price-To-Earnings Ratio (9.4x) compared to the peer average (17.5x).

Price to Earnings Ratio vs Industry

How does SMSO.F's PE Ratio compare vs other companies in the US Luxury Industry?

2 Companies	Price / Earnings	Estimated Growth	Market Cap
JXJT JX Luxventure	2.5x	n/a	US$7.88m
DLAP.Q Delta Apparel	n/a	n/a	US$7.00

No more companies available in this PE range

2 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: SMSO.F is good value based on its Price-To-Earnings Ratio (9.4x) compared to the US Luxury industry average (19x).

Price to Earnings Ratio vs Fair Ratio

What is SMSO.F'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.

SMSO.F PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	9.4x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate SMSO.F's Price-To-Earnings Fair Ratio for valuation analysis.

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 SMSO.F forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	US$2.56	US$3.29 +28.8%	10.2%	US$3.86	US$2.49	n/a	15
Nov ’25	US$2.31	US$3.64 +57.7%	14.9%	US$4.77	US$2.53	n/a	15
Oct ’25	US$2.50	US$3.75 +49.8%	13.6%	US$4.77	US$2.53	n/a	14
Sep ’25	US$2.58	US$3.77 +45.9%	12.3%	US$4.77	US$2.82	n/a	14
Aug ’25	US$2.66	US$4.43 +66.6%	12.1%	US$5.55	US$3.46	n/a	15
Jul ’25	US$3.39	US$4.62 +36.3%	11.7%	US$5.62	US$3.46	n/a	15
Jun ’25	US$3.34	US$4.64 +38.8%	11.9%	US$5.62	US$3.46	n/a	15
May ’25	US$3.65	US$4.74 +29.8%	11.5%	US$5.75	US$3.45	n/a	15
Apr ’25	US$3.77	US$4.74 +25.8%	11.4%	US$5.75	US$3.45	n/a	15
Mar ’25	US$3.50	US$4.43 +26.7%	12.4%	US$5.75	US$3.45	n/a	16
Feb ’25	US$2.84	US$4.43 +56.0%	12.5%	US$5.76	US$3.46	n/a	16
Jan ’25	US$3.26	US$4.49 +37.6%	12.9%	US$5.96	US$3.46	n/a	16
Dec ’24	US$2.98	US$4.48 +50.4%	13.0%	US$5.96	US$3.46	n/a	16
Nov ’24	n/a	US$4.42 0%	10.4%	US$5.62	US$3.45	US$2.31	16
Oct ’24	n/a	US$4.40 0%	10.7%	US$5.63	US$3.45	US$2.50	16
Sep ’24	US$3.55	US$4.37 +23.2%	10.9%	US$5.62	US$3.45	US$2.58	15
Aug ’24	US$2.92	US$4.13 +41.4%	10.8%	US$5.26	US$3.32	US$2.66	15
Jul ’24	n/a	US$4.05 0%	11.7%	US$5.24	US$3.32	US$3.39	14
Jun ’24	n/a	US$4.07 0%	11.9%	US$5.23	US$3.32	US$3.34	14
May ’24	n/a	US$3.85 0%	10.5%	US$4.71	US$3.31	US$3.65	13
Apr ’24	US$3.12	US$3.80 +21.9%	11.0%	US$4.71	US$3.31	US$3.77	13
Mar ’24	US$2.90	US$3.43 +18.2%	15.0%	US$4.66	US$2.24	US$3.50	14
Feb ’24	n/a	US$3.40 0%	14.9%	US$4.66	US$2.24	US$2.84	14
Jan ’24	US$2.56	US$3.30 +29.1%	16.1%	US$4.72	US$2.24	US$3.26	14
Dec ’23	US$2.71	US$3.28 +20.9%	16.3%	US$4.70	US$2.24	US$2.98	14
Nov ’23	n/a	US$3.09 0%	14.0%	US$4.20	US$2.24	n/a	12

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