COLM
Columbia Sportswear Co
Price:  
84.57 
USD
Volume:  
350,075.00
United States | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

COLM Intrinsic Value

%
Upside

As of 2024-05-24, the Intrinsic Value of Columbia Sportswear Co (COLM) is 76.90 USD. This COLM valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 84.57 USD, the upside of Columbia Sportswear Co is %.

The range of the Intrinsic Value is 56.65 - 130.70 USD

84.57 USD
Stock Price
76.90 USD
Intrinsic Value
Intrinsic Value Details

COLM Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 56.65 - 130.70 76.90 -9.1%
DCF (Growth 10y) 69.38 - 155.10 92.97 9.9%
DCF (EBITDA 5y) 57.92 - 76.96 73.54 -13.0%
DCF (EBITDA 10y) 67.37 - 91.29 84.71 0.2%
Fair Value 104.06 - 104.06 104.06 23.05%
P/E 43.15 - 96.15 65.76 -22.2%
EV/EBITDA 47.53 - 86.47 72.80 -13.9%
EPV 86.08 - 109.06 97.57 15.4%
DDM - Stable 28.05 - 79.74 53.90 -36.3%
DDM - Multi 33.43 - 73.17 45.82 -45.8%

COLM Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 5,029.38
Beta 0.85
Outstanding shares (mil) 59.47
Enterprise Value (mil) 4,610.92
Market risk premium 4.60%
Cost of Equity 10.54%
Cost of Debt 5.00%
WACC 7.23%