The Discounted Cash Flow (DCF) valuation of Nike Inc (NKE) is 96.39 USD. With the latest stock price at 73.00 USD, the upside of Nike Inc based on DCF is 32.0%.
Based on the latest price of 73.00 USD and our DCF valuation, Nike Inc (NKE) is a buy. buying Nike stocks now will result in a potential gain of 32.0%.
| Range | Selected | |
| WACC / Discount Rate | 7.1% - 9.5% | 8.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 69.89 - 160.23 | 96.39 |
| Upside | -4.3% - 119.5% | 32.0% |