The Discounted Cash Flow (DCF) valuation of Nike Inc (NKE) is 51.34 USD. With the latest stock price at 43.13 USD, the upside of Nike Inc based on DCF is 19.0%.
Based on the latest price of 43.13 USD and our DCF valuation, Nike Inc (NKE) is a buy. buying Nike stocks now will result in a potential gain of 19.0%.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 10.5% | 9.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 38.99 - 76.88 | 51.34 |
| Upside | -9.6% - 78.3% | 19.0% |