The Discounted Cash Flow (DCF) valuation of Nike Inc (NKE) is 96.03 USD. With the latest stock price at 68.46 USD, the upside of Nike Inc based on DCF is 40.3%.
Based on the latest price of 68.46 USD and our DCF valuation, Nike Inc (NKE) is a buy. buying Nike stocks now will result in a potential gain of 40.3%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.5% | 8.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 68.74 - 164.46 | 96.03 |
| Upside | 0.4% - 140.2% | 40.3% |