What is the intrinsic value of COLM?

As of 2025-05-17, the Intrinsic Value of Columbia Sportswear Co (COLM) is 73.29 USD. This COLM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 66.70 USD, the upside of Columbia Sportswear Co is 9.90%.

The range of the Intrinsic Value is 56.78 - 110.16 USD

Is COLM undervalued or overvalued?

Based on its market price of 66.70 USD and our intrinsic valuation, Columbia Sportswear Co (COLM) is undervalued by 9.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	56.78 - 110.16	73.29	9.9%
DCF (Growth 10y)	63.86 - 117.80	80.69	21.0%
DCF (EBITDA 5y)	56.05 - 66.57	60.93	-8.7%
DCF (EBITDA 10y)	61.28 - 74.57	67.37	1.0%
Fair Value	95.54 - 95.54	95.54	43.23%
P/E	62.04 - 73.49	68.54	2.8%
EV/EBITDA	53.54 - 70.35	61.95	-7.1%
EPV	82.04 - 103.64	92.84	39.2%
DDM - Stable	25.94 - 69.14	47.54	-28.7%
DDM - Multi	33.07 - 67.92	44.42	-33.4%