COLM
Columbia Sportswear Co
Price:  
60.39 
USD
Volume:  
1,666,378.00
United States | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

COLM Intrinsic Value

37.20 %
Upside

What is the intrinsic value of COLM?

As of 2025-06-22, the Intrinsic Value of Columbia Sportswear Co (COLM) is 82.85 USD. This COLM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 60.39 USD, the upside of Columbia Sportswear Co is 37.20%.

The range of the Intrinsic Value is 60.03 - 145.65 USD

Is COLM undervalued or overvalued?

Based on its market price of 60.39 USD and our intrinsic valuation, Columbia Sportswear Co (COLM) is undervalued by 37.20%.

60.39 USD
Stock Price
82.85 USD
Intrinsic Value
Intrinsic Value Details

COLM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 60.03 - 145.65 82.85 37.2%
DCF (Growth 10y) 61.56 - 137.79 82.04 35.8%
DCF (EBITDA 5y) 51.72 - 64.01 58.86 -2.5%
DCF (EBITDA 10y) 56.24 - 70.87 64.12 6.2%
Fair Value 96.26 - 96.26 96.26 59.40%
P/E 54.58 - 74.14 63.59 5.3%
EV/EBITDA 50.36 - 61.58 59.12 -2.1%
EPV 77.93 - 99.19 88.56 46.6%
DDM - Stable 28.18 - 82.34 55.26 -8.5%
DDM - Multi 32.98 - 73.84 45.48 -24.7%

COLM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,305.75
Beta 0.34
Outstanding shares (mil) 54.74
Enterprise Value (mil) 2,982.41
Market risk premium 4.60%
Cost of Equity 10.29%
Cost of Debt 5.00%
WACC 7.08%