The Discounted Cash Flow (DCF) valuation of Nike Inc (NKE) is 101.72 USD. With the latest stock price at 67.47 USD, the upside of Nike Inc based on DCF is 50.8%.
Based on the latest price of 67.47 USD and our DCF valuation, Nike Inc (NKE) is a buy. buying Nike stocks now will result in a potential gain of 50.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.6% | 8.4% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 71.65 - 181.83 | 101.72 |
| Upside | 6.2% - 169.5% | 50.8% |