COLM
Columbia Sportswear Co
Price:  
88.68 
USD
Volume:  
352,580.00
United States | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

COLM Intrinsic Value

8.40 %
Upside

As of 2024-12-13, the Intrinsic Value of Columbia Sportswear Co (COLM) is 96.12 USD. This COLM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 88.68 USD, the upside of Columbia Sportswear Co is 8.40%.

The range of the Intrinsic Value is 61.24 - 274.68 USD

88.68 USD
Stock Price
96.12 USD
Intrinsic Value
Intrinsic Value Details

COLM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 61.24 - 274.68 96.12 8.4%
DCF (Growth 10y) 72.70 - 309.64 111.69 26.0%
DCF (EBITDA 5y) 53.42 - 79.94 69.23 -21.9%
DCF (EBITDA 10y) 64.38 - 98.84 83.19 -6.2%
Fair Value 93.57 - 93.57 93.57 5.52%
P/E 66.65 - 81.14 73.32 -17.3%
EV/EBITDA 47.12 - 69.72 62.79 -29.2%
EPV 92.58 - 136.41 114.49 29.1%
DDM - Stable 27.73 - 146.75 87.24 -1.6%
DDM - Multi 40.26 - 164.61 64.56 -27.2%

COLM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,071.61
Beta 0.32
Outstanding shares (mil) 57.19
Enterprise Value (mil) 4,764.93
Market risk premium 4.60%
Cost of Equity 8.87%
Cost of Debt 5.00%
WACC 6.39%