Samsonite Group (MEX:1910N) Cyclically Adjusted FCF per Share: MXN5.37 (As of Mar. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

MEX:1910N Samsonite Group SA MEX:1910N
82 GF Score
Price MXN62.48
GF Value MXN96.48
! 2 Warning Signs
View Full Analysis

What is Samsonite Group Cyclically Adjusted FCF per Share?

Samsonite Group MEX:1910N 82 Cyclically Adjusted FCF per Share is MXN5.37 as of Mar. 2026. GuruFocus rates MEX:1910N with a GF Score™ of 82/100 and a GF Value™ of MXN96.48. The stock has 2 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

Samsonite Group's adjusted free cash flow per share data for the fiscal year that ended in Dec. 2025 was MXN5.329. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is MXN5.37 for the trailing ten years ended in Dec. 2025.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 11.60% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 12.00% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of Samsonite Group was 14.10% per year. The lowest was 6.40% per year. And the median was 11.00% per year.

As of today (2026-08-01), Samsonite Group's current stock price is MXN 62.48. Samsonite Group's Cyclically Adjusted FCF per Share for the fiscal year that ended in Dec. 2025 was MXN5.37. Samsonite Group's Cyclically Adjusted Price-to-FCF of today is 11.64.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Samsonite Group was 21.28. The lowest was 8.27. And the median was 14.01.


Samsonite Group  (MEX:1910N) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

Samsonite Group's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=62.48/5.37
=11.64

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Samsonite Group was 21.28. The lowest was 8.27. And the median was 14.01.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


Samsonite Group Cyclically Adjusted FCF per Share Related Terms


Samsonite Group Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Samsonite Group's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Samsonite Group Cyclically Adjusted FCF per Share Chart

Samsonite Group Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.00 0.00 2.77 4.21 5.37

Samsonite Group Quarterly Data
Jun19 Dec19 Jun20 Dec20 Jun21 Dec21 Jun22 Dec22 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.00 0.00 0.00 5.37 0.00

MEX:1910N vs NKE, DECK, ONON: Cyclically Adjusted FCF per Share Comparison

For the Footwear & Accessories subindustry, Samsonite Group's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Samsonite Group Cyclically Adjusted Price-to-FCF vs Manufacturing - Apparel & Accessories Industry

For the Manufacturing - Apparel & Accessories industry and Consumer Cyclical sector, Samsonite Group's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Samsonite Group's Cyclically Adjusted Price-to-FCF falls into.


MEX:1910N
82GF Score
Samsonite Group SA MEX:1910N
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Samsonite Group Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Samsonite Group's adjusted Free Cash Flow per Share data for the fiscal year that ended in Dec. 2025 was:

Adj_FreeCashFlowPerShare=Free Cash Flow per Share /CPI of Dec. 2025 (Change)*Current CPI (Dec. 2025)
=5.329/126.1800*126.1800
=5.329

Current CPI (Dec. 2025) = 126.1800.

Samsonite Group Annual Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201612 2.698 101.040 3.369
201712 3.196 102.410 3.938
201812 2.584 104.320 3.125
201912 6.603 106.080 7.854
202012 -1.947 106.670 -2.303
202112 5.154 111.090 5.854
202212 2.910 117.060 3.137
202312 4.954 121.170 5.159
202412 6.493 122.430 6.692
202512 5.329 126.180 5.329

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.

What does a Cyclically Adjusted FCF per Share of MXN5.37 mean?
Samsonite Group (MEX:1910N) has a Cyclically Adjusted FCF per Share of MXN5.37 as of Mar. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Samsonite Group and its competitors.
Is Samsonite Group's Cyclically Adjusted FCF per Share too high?
Samsonite Group's current Cyclically Adjusted FCF per Share is MXN5.37. Overall, Samsonite Group has a GF Score™ of 82/100, reflecting its overall financial health beyond just this single metric.
How does Samsonite Group's Cyclically Adjusted FCF per Share compare to NKE and DECK?
Samsonite Group's Cyclically Adjusted FCF per Share of MXN5.37 can be compared against companies in the Manufacturing - Apparel & Accessories industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted FCF per Share for a Manufacturing - Apparel & Accessories company?
A good Cyclically Adjusted FCF per Share depends on the Manufacturing - Apparel & Accessories industry context. However, Cyclically Adjusted FCF per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Samsonite Group and its competitors. Samsonite Group's current Cyclically Adjusted FCF per Share is MXN5.37. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Samsonite Group stock overvalued right now?
Samsonite Group (MEX:1910N) has a current Cyclically Adjusted FCF per Share of MXN5.37. The stock's GF Value™ is MXN96.48, compared to a current price of MXN62.48 — trading 35.2% below its estimated fair value. The current Cyclically Adjusted FCF per Share is MXN5.37. Samsonite Group's overall GF Score™ is 82/100 with 2 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For Samsonite Group (MEX:1910N), the current Cyclically Adjusted FCF per Share is MXN5.37 as of Mar. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Samsonite Group (MEX:1910N) Overvalued in 2026?

Based on GuruFocus' analysis, Samsonite Group stock appears to be undervalued. The current stock price of MXN62.48 is trading 35.2% below its estimated GF Value™ of MXN96.48.

Key valuation signals for MEX:1910N:

  • Cyclically Adjusted FCF per Share: MXN5.37
  • GF Value™: MXN96.48 vs. price of MXN62.48 (35.2% below fair value)
  • GF Score™: 82/100 with 2 warning signs

No single metric tells the full story. See the MEX:1910N stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Samsonite Group Business Description

Address 13-15, Avenue de la Liberte, Luxembourg, LUX, L-1931
Samsonite holds approximately 19% of the global luggage market. The company produces and sells travel luggage under a portfolio of brands—including Tumi, Samsonite, and American Tourister—targeting a range of consumer segments. While the majority of its products are manufactured by third-party suppliers in China and Southeast Asia, Samsonite also produces select proprietary materials in-house.
82GF Score

Get the complete analysis for MEX:1910N

Cyclically Adjusted FCF per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

MXN62.48
Price
MXN96.48
GF Value