As of 2024-09-09, the Intrinsic Value of Columbia Sportswear Co (COLM) is
78.07 USD. This COLM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 81.52 USD, the upside of Columbia Sportswear Co is
%.
The range of the Intrinsic Value is 58.49 - 125.62 USD
78.07 USD
Intrinsic Value
COLM Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
58.49 - 125.62 |
78.07 |
-4.2% |
| DCF (Growth 10y) |
75.43 - 156.67 |
99.22 |
21.7% |
| DCF (EBITDA 5y) |
53.86 - 80.19 |
70.89 |
-13.0% |
| DCF (EBITDA 10y) |
67.73 - 99.43 |
87.21 |
7.0% |
| Fair Value |
97.10 - 97.10 |
97.10 |
19.11% |
| P/E |
49.23 - 81.87 |
63.96 |
-21.5% |
| EV/EBITDA |
51.59 - 80.00 |
64.33 |
-21.1% |
| EPV |
93.41 - 110.49 |
101.95 |
25.1% |
| DDM - Stable |
30.10 - 76.40 |
53.25 |
-34.7% |
| DDM - Multi |
41.75 - 80.18 |
54.69 |
-32.9% |
COLM Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
4,773.00 |
| Beta |
0.57 |
| Outstanding shares (mil) |
58.55 |
| Enterprise Value (mil) |
4,431.17 |
| Market risk premium |
4.60% |
| Cost of Equity |
9.80% |
| Cost of Debt |
5.00% |
| WACC |
6.86% |