The Discounted Cash Flow (DCF) valuation of Nike Inc (NKE) is 97.98 USD. With the latest stock price at 74.33 USD, the upside of Nike Inc based on DCF is 31.8%.
Based on the latest price of 74.33 USD and our DCF valuation, Nike Inc (NKE) is a buy. buying Nike stocks now will result in a potential gain of 31.8%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.4% | 8.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 70.74 - 164.62 | 97.98 |
| Upside | -4.8% - 121.5% | 31.8% |