US · COLM
Columbia Sportswear Company
- Sector
- Consumer Cyclical · Apparel - Manufacturers
- Headquarters
- Portland, OR 97229
- Website
- columbia.com
Price · as of 2025-12-31
$62.35
Market cap 3.34B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $102.02 | +63.62% |
| Intrinsic Value(DCF) | $24.07 | -61.4% |
| Graham-Dodd Method(GD) | $29.40 | -52.84% |
| Graham Formula(GF) | $28.83 | -53.76% |
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 | $20.74 | $40.36 | $0.00 | $16.88 | $33.23 |
| 2012 | $23.84 | $41.59 | $0.00 | $17.79 | $10.02 |
| 2013 | $36.23 | $54.11 | $0.00 | $17.94 | $12.47 |
| 2014 | $49.66 | $80.32 | $33.59 | $19.53 | $62.22 |
| 2015 | $54.56 | $82.53 | $78.58 | $22.09 | $45.87 |
| 2016 | $49.67 | $66.59 | $51.54 | $24.82 | $28.18 |
| 2017 | $71.75 | $99.41 | $4.26 | $18.86 | $17.73 |
| 2018 | $92.48 | $118.58 | $9.69 | $28.82 | $81.46 |
| 2019 | $72.91 | $114.12 | $7.63 | $36.21 | $79.69 |
| 2020 | $97.36 | $111.39 | $0.00 | $30.83 | $0.00 |
| 2021 | $80.22 | $119.06 | $4.73 | $40.37 | $172.07 |
| 2022 | $82.14 | $119.98 | $0.00 | $36.89 | $91.62 |
| 2023 | $77.95 | $663.81 | $0.00 | $33.76 | $35.74 |
| 2024 | $82.61 | $127.83 | $0.00 | $31.26 | $18.67 |
| 2025 | $60.18 | $102.02 | $0.00 | $29.40 | $28.83 |
AI valuation
Our deep-learning model estimates Columbia Sportswear Company's (COLM) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $102.02
- Current price
- $62.35
- AI upside
- +63.62%
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
$24.07
-61.4% upside
Graham-Dodd
$29.40
-52.84% upside
Graham Formula
$28.83
-53.76% 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 |
| COLM | Columbia Sportswear Compa… | $62.35 | 3.34B | +64% | -61% | -53% | -54% | 18.57 | 1.92 | 0.97 | 11.75 | — | 2.01 | 50.53% | 6.31% | 5.22% | 10.16% | 10.33% | 6.00% | 0.51 | — | 2.59 | 1.57 | 1.48 | -1518.00% | 85.00% | -4974.00% | 6.59% | 0.37 | 13.55% | 1.99% | 37.00% | 8.10% | 15.72 | 15.53 | 0.99 | 3.52 |
| AEO | American Eagle Outfitters… | $24.57 | 4.16B | +7% | -83% | -63% | -36% | 6.01 | 1.12 | 0.37 | 4.65 | 6.30 | 1.32 | 35.31% | 8.44% | 6.18% | 18.80% | 12.59% | 8.92% | 0.82 | 374.97 | 1.53 | 0.70 | 1.73 | 9535.00% | 127.00% | -3742.00% | 12.84% | 0.54 | 9.55% | 4.87% | 29.30% | 15.21% | 6.82 | 12.06 | 0.58 | 3.40 |
| BKE | The Buckle, Inc. | $53.55 | 2.74B | -20% | -62% | — | -64% | 8.17 | 3.77 | 1.31 | 6.20 | — | 3.77 | 48.68% | 19.82% | 16.05% | 46.71% | 40.78% | 21.68% | 0.77 | — | 2.05 | 1.39 | 0.23 | -1159.00% | -344.00% | -811.00% | 12.50% | 1.13 | 44.51% | 12.40% | 101.30% | 12.40% | 6.77 | 8.18 | 1.34 | 4.79 |
| GEF | Greif, Inc. | $72.67 | 3.44B | -17% | -64% | +13% | +75% | 186.82 | 1.06 | 0.72 | 9.97 | 83.67 | 8.15 | 22.16% | 6.85% | 19.58% | 0.66% | 2.56% | 0.27% | 0.54 | 5.24 | 1.47 | 0.81 | 2.98 | 22328.00% | -100.00% | -15027.00% | -2.77% | 0.05 | -1.86% | 3.29% | 613.70% | 54.14% | 14.93 | -51.52 | 1.02 | 2.48 |
| GRBK | Green Brick Partners, Inc… | $73.66 | 3.21B | +25% | -55% | +5% | -21% | 10.12 | 1.71 | 1.51 | 7.56 | — | 1.71 | 30.54% | 19.51% | 14.93% | 17.98% | 16.59% | 13.09% | 0.18 | — | 22.60 | 2.06 | 0.41 | -1633.00% | -2.00% | 86740.00% | 6.57% | 2.26 | 10.78% | 0.09% | 0.90% | 3.45% | 8.19 | 16.08 | 1.60 | 6.35 |
| HBI | Hanesbrands Inc. | $6.47 | 2.29B | — | -68% | — | +48% | -14.03 | 4.48 | 0.46 | 16.00 | — | -0.91 | 34.87% | 6.92% | -3.29% | — | — | — | 10.80 | 2.03 | 1.75 | 0.54 | 11.12 | — | — | — | -32.16% | -0.20 | — | 11.73% | -164.50% | 13.13% | 21.87 | -10.19 | 1.51 | 1.28 |
| PRKS | United Parks & Resorts In… | $34.79 | 1.91B | +149% | -39% | — | — | 10.99 | — | 1.11 | 3.27 | — | — | 92.33% | 21.98% | 10.13% | -72.95% | 32.21% | 6.49% | — | 2.72 | 0.70 | 0.70 | -0.19 | -1926.00% | -364.00% | 1356.00% | 14.22% | 2.65 | 31.21% | 0.00% | 0.00% | 127.73% | 4.79 | 6.66 | 1.05 | — |
| UAA | Under Armour, Inc. | $7.42 | 3.17B | +328% | -64% | -88% | -95% | -14.47 | 1.54 | 0.56 | 433.73 | — | 2.08 | 47.92% | -3.59% | -3.90% | -9.95% | -6.73% | -4.44% | 0.69 | — | 2.10 | 1.06 | 93.27 | -19038.00% | -943.00% | -21197.00% | -7.83% | -0.05 | -8.40% | 0.00% | 0.00% | 3.09% | -20.04 | -16.28 | 0.72 | 2.37 |
| VSCO | Victoria's Secret & Co. | $62.70 | 5.03B | +11% | -89% | -78% | -70% | 8.18 | 2.11 | 0.22 | 6.76 | 17.50 | -13.11 | 36.66% | 4.98% | 2.65% | 31.22% | 7.95% | 3.61% | 4.22 | 3.60 | 1.05 | 0.28 | 4.37 | 4676.00% | 78.00% | 8571.00% | 18.29% | 0.31 | 8.29% | 0.00% | 0.00% | 0.74% | 12.33 | 15.47 | 0.61 | 1.93 |
| YETI | YETI Holdings, Inc. | $43.71 | 3.55B | — | +58% | -60% | -52% | 21.13 | 5.38 | 1.87 | 13.37 | — | 9.76 | 57.41% | 11.45% | 8.85% | — | — | — | 0.57 | 482.96 | 1.98 | 0.99 | 0.65 | — | — | — | 6.07% | 0.76 | — | 0.00% | 0.00% | 8.52% | 17.18 | 17.33 | 1.97 | 6.87 |
| ZGN | Ermenegildo Zegna N.V. | $11.27 | 2.86B | +207% | -73% | -76% | -67% | 18.24 | 1.81 | 0.85 | 5.90 | — | 5.49 | 66.60% | 8.57% | 3.96% | 10.35% | 7.48% | 3.24% | 1.13 | 4.21 | 1.41 | 0.68 | 2.01 | -3750.00% | 221.00% | -2223.00% | 9.27% | 0.33 | 9.89% | 1.83% | 33.30% | 1.83% | 14.36 | 15.60 | 1.23 | 1.90 |
About Columbia Sportswear Company
Columbia Sportswear Company, together with its subsidiaries, designs, sources, markets, and distributes outdoor, active, and everyday lifestyle apparel, footwear, accessories, and equipment in the United States, Latin America, the Asia Pacific, Europe, the Middle East, Africa, and Canada. The company provides apparel, accessories, and equipment that are used in various activities, such as skiing, snowboarding, hiking, climbing, mountaineering, camping, hunting, fishing, trail running, water sports, yoga, golf, and adventure travel. It also offers footwear products that include lightweight hiking boots, trail running shoes, rugged cold weather boots for activities on snow and ice, sandals and shoes for use in water activities, and function-first fashion footwear and casual shoes for everyday use. The company sells its products under the Columbia, Mountain Hardwear, SOREL, and prAna brand names through the company owned network of branded and outlet retail stores, brand-specific e-commerce sites, and concession-based arrangements with third-parties at branded outlet and shop-in-shop retail locations, as well as through independently operated specialty outdoor and sporting goods stores, sporting goods chains, department store chains, Internet retailers, and international distributors. As of December 31, 2021, it operated approximately 455 retail stores. The company was founded in 1938 and is headquartered in Portland, Oregon.
- CEO
- Timothy Boyle
- Employees
- 9.78K
- Beta
- 0.88
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($24.07 ÷ $62.35) − 1 = -61.4% (DCF, example).