The Discounted Cash Flow (DCF) valuation of Nike Inc (NKE) is 87.57 USD. With the latest stock price at 53.98 USD, the upside of Nike Inc based on DCF is 62.2%.
Based on the latest price of 53.98 USD and our DCF valuation, Nike Inc (NKE) is a buy. buying Nike stocks now will result in a potential gain of 62.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 10.4% | 8.8% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 61.41 - 157.80 | 87.57 |
| Upside | 13.8% - 192.3% | 62.2% |