The Discounted Cash Flow (DCF) valuation of Nike Inc (NKE) is 97.79 USD. With the latest stock price at 80.63 USD, the upside of Nike Inc based on DCF is 21.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.6% | 8.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 70.99 - 163.67 | 97.79 |
| Upside | -12.0% - 103.0% | 21.3% |