Columbia Sportswear
S&P 400
$56.95
+0.94%
Delayed · cached 15 min
Fair value analysis
COLM
Columbia Sportswear
$56.42
Close used for this calculation
$52.74Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
52/100
Quality radar
Consensus fair value
$52.74
Near FV▼ -6.5% against the close used
Model range $15.45 – $64.80
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
All valuation models
DCF Valuation
$61.67
+9.3%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=4.8%, r=10%, tg=3%, n=10yr
Graham Number
$47.67
-15.5%
√(22.5 × EPS × BVPS)
EPS=3.24, BVPS=31.17 · outside Graham range (P/E 17.4, P/B 1.8) — asset-light, treat as a rough floor
P/E Fair Value
$64.80
+14.9%
EPS × 20x (sector P/E)
EPS=3.24, Sector P/E=20x
Peter Lynch (PEG)
$15.45
-72.6%
EPS × Growth% (PEG = 1 is fair)
EPS=3.24, g=4.8%
EV/EBITDA
$59.75
+5.9%
(EBITDA × 12.4x − Net Debt) ÷ Shares
EBITDA=263.87M
Dividend Discount (DDM)
$24.07
-57.3%
D1 ÷ (r − g) where D1 = D0×(1+g)
D0=1.2, r=10%, g=4.8%
Book Value (P/B)
$37.55
-33.4%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=31.17, ROE=11.1%, g=4.8%, r=10%
Reverse DCF
$56.42
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 5.3% | Historical: 4.8%
Margin of Safety
$43.54
-22.8%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=58.05, MoS=25%
Computed on September 11, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.