Columbus McKinnon Corporation

Columbus McKinnon Corporation

CMCOยทNASDAQ

$15.51

-2.0%
IndustrialsAgricultural - Machinery

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.

At a Glance

Live Snapshot
Market Cap$445.75M
EPS-0.1800
P/E Ratio-86.17
Earnings Date06/03/2026
Columbus McKinnon Corporation

Columbus McKinnon Corporation Fair Value Envelope

CMCO ยท NASDAQ

Our analysis suggests that CMCO has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $15.51, this represents a potential HIDDEN relative to our calculated worth for Columbus McKinnon Corporation.

Intrinsic Value
Current Price: $15.51

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$47.5M
+ Cash & Equivalents$53.7M
Firm Value$101.2M
- Debt$540.7M
Equity Value-$439.5M
/ Shares Outstanding28,728,261B
DCF Value-$15
OVERVALUED BY 199%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$26.0M
$14.9M
$8.5M
$4.8M
$2.8M
$1.6M
$902.5K
$515.3K
$294.2K
$168.0K
Maintenance CapEx
-$2.4M
-$1.4M
-$797.1K
-$455.1K
-$259.9K
-$148.4K
-$84.7K
-$48.4K
-$27.6K
-$15.8K
Owner Earnings
$23.6M
$13.5M
$7.7M
$4.4M
$2.5M
$1.4M
$817.7K
$466.9K
$266.6K
$152.2K
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$21.9M
$11.6M
$6.1M
$3.2M
$1.7M
$902.5K
$477.1K
$252.3K
$133.4K
$70.5K
Terminal Value represents 2.5% of Enterprise Value