What is the intrinsic value of 1910.HK?

As of 2025-07-18, the Intrinsic Value of Samsonite International SA (1910.HK) is 32.23 HKD. This 1910.HK valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 15.94 HKD, the upside of Samsonite International SA is 102.20%.

The range of the Intrinsic Value is 26.04 - 41.03 HKD

Is 1910.HK undervalued or overvalued?

Based on its market price of 15.94 HKD and our intrinsic valuation, Samsonite International SA (1910.HK) is undervalued by 102.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	26.04 - 41.03	32.23	102.2%
DCF (Growth 10y)	32.75 - 49.17	39.56	148.2%
DCF (EBITDA 5y)	19.29 - 24.89	23.16	45.3%
DCF (EBITDA 10y)	27.37 - 35.10	32.03	100.9%
Fair Value	55.88 - 55.88	55.88	250.55%
P/E	20.01 - 27.63	23.21	45.6%
EV/EBITDA	12.11 - 121.75	65.97	313.9%
EPV	23.40 - 31.87	27.63	73.4%
DDM - Stable	11.47 - 20.87	16.17	1.4%
DDM - Multi	13.40 - 19.82	16.04	0.7%