The Discounted Cash Flow (DCF) valuation of Nike Inc (NKE) is 78.88 USD. With the latest stock price at 61.90 USD, the upside of Nike Inc based on DCF is 27.4%.
Based on the latest price of 61.90 USD and our DCF valuation, Nike Inc (NKE) is a buy. buying Nike stocks now will result in a potential gain of 27.4%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.0% | 8.1% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 61.45 - 112.59 | 78.88 |
| Upside | -0.7% - 81.9% | 27.4% |