GURUFOCUS.COM » STOCK LIST » Financial Services » Banks » Columbia Financial Inc (NAS:CLBK) » Definitions » Intrinsic Value: Projected FCF

Columbia Financial (Columbia Financial) Intrinsic Value: Projected FCF : $15.33 (As of May. 04, 2024)


View and export this data going back to 2018. Start your Free Trial

What is Columbia Financial Intrinsic Value: Projected FCF?

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.

As of today (2024-05-04), Columbia Financial's Intrinsic Value: Projected FCF is $15.33. The stock price of Columbia Financial is $15.73. Therefore, Columbia Financial's Price-to-Intrinsic-Value-Projected-FCF of today is 1.0.

The historical rank and industry rank for Columbia Financial's Intrinsic Value: Projected FCF or its related term are showing as below:

CLBK' s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 1.03   Med: 1.49   Max: 1.71
Current: 1.03

During the past 8 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Columbia Financial was 1.71. The lowest was 1.03. And the median was 1.49.

CLBK's Price-to-Projected-FCF is ranked worse than
86.84% of 1216 companies
in the Banks industry
Industry Median: 0.44 vs CLBK: 1.03

Columbia Financial Intrinsic Value: Projected FCF Historical Data

The historical data trend for Columbia Financial's Intrinsic Value: Projected FCF can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Columbia Financial Intrinsic Value: Projected FCF Chart

Columbia Financial Annual Data
Trend Sep16 Sep17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Intrinsic Value: Projected FCF
Get a 7-Day Free Trial - - - 12.61 15.33

Columbia Financial Quarterly Data
Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24
Intrinsic Value: Projected FCF Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 12.60 13.15 13.77 15.33 -

Competitive Comparison of Columbia Financial's Intrinsic Value: Projected FCF

For the Banks - Regional subindustry, Columbia Financial's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Columbia Financial's Price-to-Projected-FCF Distribution in the Banks Industry

For the Banks industry and Financial Services sector, Columbia Financial's Price-to-Projected-FCF distribution charts can be found below:

* The bar in red indicates where Columbia Financial's Price-to-Projected-FCF falls into.



Columbia Financial Intrinsic Value: Projected FCF Calculation

Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.

The details of how we calculate the intrinsic value of stocks are described in detail here.

This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + 0.8 * Total Stockholders Equity (most recent) ) / Shares Outstanding (Diluted Average)

In the case of negative Total Stockholders Equity, the following formula is used (see Explanation section below for the reason):

Intrinsic Value: Projected FCF = ( Growth Multiple * Free Cash Flow (6 year avg) + Total Stockholders Equity (most recent) / 0.8 ) / Shares Outstanding (Diluted Average)


Add all the Free Cash Flow together and divide 6 will get Columbia Financial's Free Cash Flow(6 year avg) = $56.24.

Columbia Financial's Intrinsic Value: Projected FCF for today is calculated as

Intrinsic Value: Projected FCF=(Growth Multiple*Free Cash Flow (6 year avg)+Total Stockholders Equity (Mar24)*0.8)/Shares Outstanding (Diluted Average)
=(11.455297782575*56.23504+1038.025*0.8)/101.988
=14.46

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Columbia Financial  (NAS:CLBK) Intrinsic Value: Projected FCF Explanation

The growth multiple is capped between 8.35 and 17.74.

Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.

Columbia Financial's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as

Price-to-Intrinsic-Value-Projected-FCF=Share Price/Intrinsic Value: Projected FCF
=15.73/14.458653263276
=1.09

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.


Columbia Financial Intrinsic Value: Projected FCF Related Terms

Thank you for viewing the detailed overview of Columbia Financial's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.


Columbia Financial (Columbia Financial) Business Description

Traded in Other Exchanges
N/A
Address
19-01 Route 208 North, Fair Lawn, NJ, USA, 07410
Columbia Financial Inc is a federally chartered saving bank that serves the financial needs of depositors and the local community as a community-minded, customer service-focused institution. It offers traditional financial services to businesses and consumers. It attracts deposits from the general public and uses those funds to originate a variety of loans, including multifamily and commercial real estate loans, commercial business loans, one-to-four family real estate loans, construction loans, home equity loans and advances, and other consumer loans, and also offers a broad range of insurance products, investment solutions, and wealth management services.
Executives
John Klimowich officer: EVP & Chief Risk Officer C/O COLUMBIA FINANCIAL, INC., 19-01 ROUTE 208 NORTH, FAIR LAWN NJ 07410
Dennis E. Gibney officer: EVP & Chief Financial Officer C/O COLUMBIA FINANCIAL, INC., 19-01 ROUTE 208 NORTH, FAIR LAWN NJ 07410
Thomas J. Kemly director, officer: President & CEO C/O COLUMBIA FINANCIAL, INC., 19-01 ROUTE 208 NORTH, FAIR LAWN NJ 07410
Mayra Liseth Rinaldi officer: EVP, Corp Governance & Culture C/O COLUMBIA FINANCIAL, INC., 19-01 ROUTE 208 NORTH, FAIR LAWN NJ 07410
Elizabeth E. Randall director C/O COLUMBIA FINANCIAL, INC., 19-01 ROUTE 208 NORTH, FAIR LAWN NJ 07410
Michael Jr. Massood director C/O COLUMBIA FINANCIAL, INC., 19-01 ROUTE 208 NORTH, FAIR LAWN NJ 07410
Manesh Balachandran Prabhu officer: EVP & CIO C/O COLUMBIA FINANCIAL, INC., 19-01 ROUTE 208 NORTH, FAIR LAWN NJ 07410
Matthew William Rickert officer: EVP & Chief Credit Officer C/O COLUMBIA FINANCIAL, INC., 19-01 ROUTE 208 NORTH, FAIR LAWN NJ 07410
Jenifer White Walden officer: EVP & CHRO C/O COLUMBIA FINANCIAL, INC., 19-01 ROUTE 208 NORTH, FAIR LAWN NJ 07410
Dyk Robert Van director C/O COLUMBIA FINANCIAL, INC., 19-01 ROUTE 208 NORTH, FAIR LAWN NJ 07410
Allyson Katz Schlesinger officer: EVP & Head of Consumer Banking C/O COLUMBIA FINANCIAL, INC., 19-01 ROUTE 208 NORTH, FAIR LAWN NJ 07410
Ostenbridge Paul Van director 313 LONGBOW DRIVE, FRANKLIN LAKES NJ 07417
William Justin Jennings officer: EVP, Operations Officer C/O COLUMBIA FINANCIAL, INC., 19-01 ROUTE 208 NORTH, FAIR LAWN NJ 07410
Daria Stacy-walls Torres director C/O COLUMBIA FINANCIAL, INC., 19-01 ROUTE 208 NORTH, FAIR LAWN NJ 07410
Lewis Oliver Edward Jr officer: EVP & Head Commercial Banking C/O COLUMBIA FINANCIAL, INC., 19-01 ROUTE 208 NORTH, FAIR LAWN NJ 07410