Valuation Columbia Sportswear Company

Equities

Market Closed - Nasdaq Other stock markets 16:00:00 2026-02-13 EST			5-day change	1st Jan Change
63.29 ^USD	+2.28%		+0.73%	+14.88%

02-04	UBS Adjusts Price Target on Columbia Sportswear to $44 From $39, Maintains Sell Rating	MT
02-03	Columbia Sportswear Company, Q4 2025 Earnings Call, Feb 03, 2026

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	3,411	3,411	-
Change	-	9.84%	-14.4%	-11.53%	-0.26%	-28.95%	0%	-
Enterprise Value (EV) ¹	5,037	5,495	5,042	4,090	3,985	2,178	2,877	2,887
Change	-	9.11%	-8.25%	-18.89%	-2.56%	-45.34%	-0.32%	0.34%
P/E ratio	53.9x	18.3x	17.7x	19.4x	22x	17x	18.4x	16.3x
PBR	3.16x	3.25x	2.81x	2.46x	2.65x	2x	1.84x	1.71x
PEG	-	0x	-2.48x	-1.1x	-3.33x	-1.1x	1.2x	1.3x
Capitalization / Revenue	2.31x	2.03x	1.57x	1.38x	1.43x	0.87x	0.99x	0.96x
EV / Revenue	2.01x	1.76x	1.46x	1.17x	1.18x	0.64x	0.83x	0.81x
EV / EBITDA	17.8x	9.71x	9.23x	8.85x	9.86x	5.74x	8.82x	8.33x
EV / EBIT	29.2x	12.2x	11.8x	12.2x	14.7x	10.5x	12.8x	11.5x
EV / FCF	20.4x	17.2x	-60.2x	7.03x	9.24x	10x	11.9x	11.7x
FCF Yield	4.91%	5.82%	-1.66%	14.2%	10.8%	9.95%	8.38%	8.52%
Dividend per Share ²	0.26	1.04	1.2	1.2	1.2	1.172	1.165	1.192
Rate of return	0.3%	1.07%	1.37%	1.51%	1.43%	1.85%	1.84%	1.88%
EPS ²	1.62	5.33	4.95	4.09	3.82	3.24	3.445	3.889
Distribution rate	16%	19.5%	24.2%	29.3%	31.4%	39%	33.8%	30.6%
Net sales ¹	2,502	3,126	3,464	3,487	3,369	3,397	3,455	3,569
EBITDA ¹	283.6	566.1	546.1	462.3	404.1	379.2	326.2	346.4
EBIT ¹	172.6	450.5	428.7	335.3	270.7	207	225	251
Net income ¹	108	354.1	311.4	251.4	223.3	177.2	182.1	201.6
Net Debt ¹	-749.1	-859.3	-397.9	-723.3	-815.5	-790.8	-533.6	-523.8
Reference price ²	87.38	97.44	87.58	79.54	83.93	63.29	63.29	63.29
Nbr of stocks (in thousands)	66,212	65,217	62,114	60,508	57,194	53,889	53,889	-
Announcement Date	2/4/21	2/3/22	2/2/23	2/1/24	2/4/25	2/3/26	-	-

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	21.08x	0.86x	9.3x	1.85%	3.41B
LVMH	22.2x	3.41x	11.06x	2.56%	303B
RALPH LAUREN CORPORATION	24.27x	2.86x	15.21x	0.95%	22.35B
LULULEMON ATHLETICA INC.	13.52x	1.73x	7.08x	-.--%	20.7B
MONCLER S.P.A.	23.13x	4.34x	11.08x	2.34%	16.34B
GILDAN ACTIVEWEAR INC.	22.34x	3.47x	13.38x	1.33%	10.82B
LEVI STRAUSS & CO.	14.75x	1.45x	9.57x	2.65%	8.56B
V.F. CORPORATION	24.33x	1.21x	12.48x	1.78%	7.94B
BOSIDENG INTERNATIONAL HOLDINGS LIMITED	12.77x	1.63x	7.04x	6.52%	7.17B
Average	19.82x	2.33x	10.69x	2.22%	44.47B
Weighted average by Cap.	21.61x	3.19x	11.06x	2.35%