investorscraft@gmail.com

Intrinsic Value of Columbia Sportswear Company (COLM)

Previous Close$63.83
Intrinsic Value
Upside potential
Previous Close
$63.83

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Columbia Sportswear Company operates as a global leader in the outdoor and active lifestyle apparel, footwear, and accessories industry. The company designs, sources, markets, and distributes products under its flagship Columbia brand, along with SOREL, Mountain Hardwear, and prAna. Its revenue model is driven by wholesale distribution, direct-to-consumer channels, and e-commerce, catering to outdoor enthusiasts, athletes, and casual consumers. Columbia maintains a strong market position through innovation in performance fabrics, weather-resistant technologies, and sustainability initiatives, competing with brands like The North Face and Patagonia. The company’s diversified product portfolio and geographic reach across North America, Europe, and Asia-Pacific enhance its resilience against seasonal demand fluctuations. Columbia’s emphasis on functional yet stylish outdoor gear positions it as a trusted brand in both technical and lifestyle segments.

Revenue Profitability And Efficiency

Columbia Sportswear reported revenue of $3.37 billion for FY 2024, with net income of $223.3 million, reflecting a net margin of approximately 6.6%. Diluted EPS stood at $3.82, supported by disciplined cost management. Operating cash flow was robust at $491 million, while capital expenditures totaled $59.8 million, indicating efficient reinvestment in growth initiatives. The company’s ability to generate strong cash flows underscores its operational efficiency.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its consistent profitability and cash flow generation. With an operating cash flow of $491 million, Columbia demonstrates effective capital allocation, balancing reinvestment and shareholder returns. The modest capital expenditures relative to cash flow highlight capital efficiency, allowing flexibility for strategic investments or debt reduction. This positions the company well for sustained earnings growth.

Balance Sheet And Financial Health

Columbia maintains a solid balance sheet, with $531.9 million in cash and equivalents and total debt of $449.2 million, reflecting a conservative leverage profile. The company’s liquidity position is strong, providing ample cushion for operational needs and growth initiatives. Its financial health is further supported by a manageable debt-to-equity ratio, ensuring stability in varying market conditions.

Growth Trends And Dividend Policy

Columbia has demonstrated steady growth, driven by brand strength and geographic expansion. The company pays a dividend of $1.20 per share, reflecting a commitment to returning capital to shareholders. While dividend yields remain modest, the payout ratio is sustainable, allowing for reinvestment in growth opportunities. Future growth may hinge on e-commerce expansion and international market penetration.

Valuation And Market Expectations

The market values Columbia Sportswear at a P/E ratio derived from its $3.82 diluted EPS, reflecting investor confidence in its brand equity and growth prospects. Valuation metrics suggest a balanced outlook, with expectations tied to execution in direct-to-consumer channels and innovation. The company’s ability to maintain margins amid inflationary pressures will be critical to sustaining market multiples.

Strategic Advantages And Outlook

Columbia’s strategic advantages include its strong brand portfolio, technological innovation, and diversified distribution channels. The company is well-positioned to capitalize on growing demand for outdoor and active lifestyle products. Challenges include competitive pressures and macroeconomic volatility, but Columbia’s focus on sustainability and digital transformation provides a pathway for long-term resilience. The outlook remains cautiously optimistic, contingent on effective execution of growth strategies.

Sources

10-K filing, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount