US · CMCO
Columbus McKinnon Corporation
- Sector
- Industrials · Agricultural - Machinery
- Headquarters
- Buffalo, NY 14068
- Website
- columbusmckinnon.com
Price · as of 2025-03-31
$15.38
Market cap 545.47M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $36.54 | +137.58% |
| Intrinsic Value(DCF) | $6.06 | -60.6% |
| Graham-Dodd Method(GD) | $0.87 | -94.35% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $15.73 | $75.04 | $0.00 | $0.00 | $0.00 |
| 2012 | $14.25 | $55.61 | $0.11 | $9.80 | $28.78 |
| 2013 | $19.34 | $490.86 | $1.15 | $27.08 | $35.86 |
| 2014 | $26.58 | $68.65 | $0.20 | $16.49 | $9.03 |
| 2015 | $22.18 | $35.66 | $0.00 | $11.80 | $10.30 |
| 2016 | $14.29 | $25.25 | $0.00 | $8.23 | $10.73 |
| 2017 | $27.19 | $31.54 | $0.24 | $0.83 | $6.38 |
| 2018 | $40.32 | $38.61 | $150.17 | $5.09 | $37.24 |
| 2019 | $36.34 | $37.18 | $106.89 | $10.80 | $22.57 |
| 2020 | $33.13 | $43.66 | $0.06 | $15.12 | $2.17 |
| 2021 | $47.32 | $55.70 | $3.42 | $6.63 | $0.00 |
| 2022 | $31.59 | $44.70 | $0.44 | $6.20 | $48.67 |
| 2023 | $39.73 | $39.39 | $0.00 | $10.88 | $18.95 |
| 2024 | $35.57 | $44.65 | $16.37 | $9.89 | $25.93 |
| 2025 | $15.16 | $36.54 | $0.00 | $0.87 | $0.00 |
AI valuation
Our deep-learning model estimates Columbus McKinnon Corporation's (CMCO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $36.54
- Current price
- $15.38
- AI upside
- +137.58%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$6.06
-60.6% upside
Graham-Dodd
$0.87
-94.35% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| CMCO | Columbus McKinnon Corpora… | $15.38 | 545.47M | +138% | -61% | -94% | — | -84.77 | 0.49 | 0.45 | 12.28 | — | -2.35 | 33.82% | 5.67% | -0.53% | -0.58% | 3.72% | -0.29% | 0.61 | 1.68 | 1.81 | 0.85 | 6.48 | -11118.00% | -498.00% | -4290.00% | 5.56% | 0.18 | 1.77% | 1.85% | -156.50% | 4.14% | 16.90 | 38.12 | 0.96 | 1.41 |
| AIRO | AIRO Group Holdings, Inc.… | $9.80 | 306.78M | — | — | — | — | — | — | — | — | — | — | 67.08% | -20.05% | -44.51% | -6.76% | -2.91% | -5.38% | 0.09 | -1.23 | 0.44 | 0.32 | -12.44 | 1923.00% | 10099.00% | -270.00% | — | 0.22 | 3.45% | — | 0.00% | — | — | — | — | — |
| BYRN | Byrna Technologies Inc. | $12.78 | 289.74M | +713% | +1,090% | -61% | +48% | 34.37 | 5.06 | 2.82 | 23.16 | — | 5.51 | 60.51% | 10.02% | 8.20% | 16.13% | 22.84% | 12.39% | 0.06 | — | 3.73 | 1.54 | -0.70 | -2727.00% | 3774.00% | -19790.00% | -2.76% | -0.09 | -21.51% | 0.00% | 0.00% | 0.33% | 27.15 | -34.96 | 2.72 | 12.41 |
| CODI | Compass Diversified | $7.49 | 563.52M | +327% | -61% | — | — | — | 1.25 | 0.29 | -19.30 | — | -0.41 | 43.47% | 2.28% | -12.08% | 0.00% | 1.33% | 0.00% | 4.25 | 0.24 | 2.42 | 0.77 | -14.79 | -142609.00% | 479.00% | -5887.00% | -9.29% | -0.02 | -1.60% | 0.00% | — | 302.26% | 55.37 | -46.14 | 1.26 | 0.39 |
| CVLG | Covenant Logistics Group,… | $29.44 | 739.03M | +52% | -38% | -55% | -89% | 102.64 | 1.84 | 0.64 | 3.95 | — | 1.84 | 8.01% | 1.20% | 0.62% | 1.72% | 2.73% | 0.71% | 0.00 | 1.16 | 2.39 | 2.39 | -2.62 | -7923.00% | 292.00% | -47796.00% | 15.29% | 0.92 | 28.15% | 0.96% | 98.90% | 80.92% | 31.97 | 3.93 | 0.38 | 2.05 |
| CYRX | Cryoport, Inc. | $8.42 | 421.58M | +592% | -65% | — | — | -2.65 | 0.76 | 1.30 | -4.41 | -1.92 | 1.69 | 42.59% | -49.37% | -42.69% | -25.76% | -27.45% | -13.82% | 0.62 | -20.93 | 5.29 | 4.76 | -3.10 | 13763.00% | -170.00% | -2646.00% | -11.06% | -0.25 | -8.00% | 0.00% | 0.00% | 54.09% | -2.54 | -8.71 | 1.25 | -0.64 |
| EBF | Ennis, Inc. | $21.11 | 541.04M | +35% | -64% | — | -82% | 11.77 | 1.57 | 1.20 | 5.99 | — | 2.71 | 29.72% | 13.17% | 10.19% | 12.34% | 15.47% | 10.75% | 0.03 | — | 4.59 | 3.34 | -0.84 | -610.00% | -607.00% | -416.00% | 12.67% | 1.98 | 24.60% | 19.44% | 228.70% | 19.82% | 7.89 | 6.84 | 1.04 | 8.82 |
| KFRC | Kforce Inc. | $27.02 | 490.17M | +131% | -61% | — | -79% | 13.50 | 3.77 | 0.35 | 10.24 | — | 4.72 | 26.77% | 3.77% | 2.62% | 24.94% | 18.85% | 9.63% | 0.56 | — | 1.78 | 1.69 | 1.29 | -2519.00% | -543.00% | -4098.00% | 9.96% | 0.54 | 23.75% | 5.85% | 78.90% | 16.68% | 10.74 | 11.49 | 0.40 | 7.66 |
| MTW | The Manitowoc Company, In… | $14.75 | 523.23M | +174% | -60% | +25% | -85% | 73.00 | 0.76 | 0.23 | 8.48 | — | 1.07 | 18.06% | 2.40% | 0.32% | 1.08% | 2.80% | 0.41% | 0.84 | 1.37 | 2.23 | 0.73 | 4.16 | -8718.00% | 289.00% | -53714.00% | -2.91% | 0.05 | -1.37% | 0.00% | 0.00% | 0.00% | 19.17 | -67.42 | 0.46 | 2.17 |
| SB | Safe Bulkers, Inc. | $6.56 | 671.27M | +164% | -58% | +24% | +120% | 4.04 | 0.47 | 1.28 | 4.21 | 11.20 | 0.47 | 45.56% | 36.37% | 31.65% | 11.99% | 9.13% | 7.10% | 0.65 | 3.20 | 1.91 | 1.66 | 2.38 | 3607.00% | 817.00% | -8352.00% | -3.64% | 1.51 | -1.17% | 7.50% | 30.30% | 16.16% | 7.16 | -55.99 | 2.61 | 1.47 |
| TWI | Titan International, Inc. | $9.73 | 622.25M | +306% | -61% | -73% | — | -9.60 | 1.19 | 0.33 | 12.72 | -0.85 | 1.29 | 13.25% | 1.14% | -3.47% | -12.57% | 2.07% | -3.90% | 1.38 | — | 2.30 | 1.03 | 5.78 | 113457.00% | -95.00% | -13242.00% | -4.03% | 0.07 | -2.45% | 0.00% | 0.00% | 0.00% | 53.82 | -45.44 | 0.61 | 1.94 |
About Columbus McKinnon Corporation
Columbus McKinnon Corporation designs, manufactures, and markets intelligent motion solutions to ergonomically move, lift, position, and secure materials worldwide. The company offers electric, air-powered, lever, and hand hoists; hoist trolleys, explosion-protected and custom engineered hoists, and winches; crane systems, such as crane components and kits, enclosed track rail systems, mobile and jib cranes, and fall protection systems, as well as material handling solutions; rigging equipment comprising below-the-hook lifting devices, shackles, chains and chains accessories, forestry and hand tools, lifting slings, lashing systems, and tie-downs and load binders; rotary unions and swivel joints; and mechanical and electromechanical actuators. It also provides power and motion technology products, including AC motor controls and line regenerative systems, automation and diagnostics, brakes, cable and festoon systems, collision avoidance systems, conductor bar systems, DC motor and magnet control systems, elevator drives, inverter duty motors, mining drives, pendant pushbutton stations, radio controls, and wind inverters; power delivery subsystems; overhead aluminum light rail workstations; and low profile, flexible chain, large scale, sanitary, and vertical elevation conveyor systems, as well as pallet system conveyors and accumulation systems. The company serves market verticals, including general industries, transportation, energy and utilities, process industries, industrial automation, construction and infrastructure, food and beverage, entertainment, life sciences, consumer packaged goods, and e-commerce/supply chain/warehousing. It offers its products to end users directly, as well as through distributors, independent crane builders, material handling specialists and integrators, government agencies, original equipment manufacturers, and engineering procurement and construction firms. The company was founded in 1875 and is headquartered in Buffalo, New York.
- CEO
- David J. Wilson
- Employees
- 3.52K
- Beta
- 1.30
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($6.06 ÷ $15.38) − 1 = -60.6% (DCF, example).