The Discounted Cash Flow (DCF) valuation of Nike Inc (NKE) is 80.24 USD. With the latest stock price at 59.98 USD, the upside of Nike Inc based on DCF is 33.8%.
Based on the latest price of 59.98 USD and our DCF valuation, Nike Inc (NKE) is a buy. buying Nike stocks now will result in a potential gain of 33.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.9% - 9.1% | 8.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 60.79 - 121.21 | 80.24 |
| Upside | 1.3% - 102.1% | 33.8% |