Valuation Columbia Sportswear Company

Equities

Market Closed - Nasdaq Other stock markets 21:00:00 16/01/2026 GMT			5-day change	1st Jan Change
53.93 ^USD	-2.11%		-3.68%	-2.11%

01-08	UBS Adjusts Price Target on Columbia Sportswear to $39 From $38, Maintains Sell Rating	MT
12-03	Columbia Sportswear Unveils The Endor?? Collection - Inspired by Star Wars: Return of the Jedi	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	5,786	6,355	5,440	4,813	4,800	2,906	2,906	-
Change	-	9.84%	-14.4%	-11.53%	-0.26%	-39.46%	0%	-
Enterprise Value (EV) ¹	5,037	5,495	5,042	4,090	3,985	2,382	2,478	2,569
Change	-	9.11%	-8.25%	-18.89%	-2.56%	-40.23%	4.04%	3.65%
P/E ratio	53.9x	18.3x	17.7x	19.4x	22x	18x	17.4x	15.4x
PBR	3.16x	3.25x	2.81x	2.46x	2.65x	1.71x	1.62x	1.67x
PEG	-	0x	-2.48x	-1.1x	-3.33x	-0.8x	5.38x	1.2x
Capitalization / Revenue	2.31x	2.03x	1.57x	1.38x	1.43x	0.87x	0.85x	0.83x
EV / Revenue	2.01x	1.76x	1.46x	1.17x	1.18x	0.71x	0.72x	0.73x
EV / EBITDA	17.8x	9.71x	9.23x	8.85x	9.86x	7.68x	8.13x	7.88x
EV / EBIT	29.2x	12.2x	11.8x	12.2x	14.7x	12.2x	12.8x	12.6x
EV / FCF	20.4x	17.2x	-60.2x	7.03x	9.24x	11.8x	11.9x	12.1x
FCF Yield	4.91%	5.82%	-1.66%	14.2%	10.8%	8.45%	8.41%	8.29%
Dividend per Share ²	0.26	1.04	1.2	1.2	1.2	1.172	1.063	1.053
Rate of return	0.3%	1.07%	1.37%	1.51%	1.43%	2.17%	1.97%	1.95%
EPS ²	1.62	5.33	4.95	4.09	3.82	3.002	3.1	3.496
Distribution rate	16%	19.5%	24.2%	29.3%	31.4%	39%	34.3%	30.1%
Net sales ¹	2,502	3,126	3,464	3,487	3,369	3,359	3,419	3,499
EBITDA ¹	283.6	566.1	546.1	462.3	404.1	310.2	304.8	325.8
EBIT ¹	172.6	450.5	428.7	335.3	270.7	195.1	194.1	204.3
Net income ¹	108	354.1	311.4	251.4	223.3	164.9	166.6	179.5
Net Debt ¹	-749.1	-859.3	-397.9	-723.3	-815.5	-524.5	-428.2	-337.7
Reference price ²	87.38	97.44	87.58	79.54	83.93	53.93	53.93	53.93
Nbr of stocks (in thousands)	66,212	65,217	62,114	60,508	57,194	53,889	53,889	-
Announcement Date	04/02/21	03/02/22	02/02/23	01/02/24	04/02/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
COLUMBIA SPORTSWEAR COMPANY	17.96x	0.71x	7.68x	2.17%	2.91B
LVMH	28.36x	4.1x	13.48x	1.98%	351B
LULULEMON ATHLETICA INC.	15.48x	2x	8.19x	-.--%	23.68B
RALPH LAUREN CORPORATION	24.63x	2.91x	15.83x	0.98%	22.02B
MONCLER S.P.A.	23.31x	4.37x	11.16x	2.33%	16.07B
GILDAN ACTIVEWEAR INC.	19.47x	3.13x	11.95x	1.53%	9.43B
LEVI STRAUSS & CO.	16.58x	1.59x	10.71x	2.46%	8.5B
V.F. CORPORATION	33.95x	1.16x	12.94x	1.92%	7.35B
BOSIDENG INTERNATIONAL HOLDINGS LIMITED	11.99x	1.52x	6.55x	6.95%	6.73B
Average	21.30x	2.39x	10.94x	2.26%	49.77B
Weighted average by Cap.	26.68x	3.76x	13.00x	1.91%