The Discounted Cash Flow (DCF) valuation of Nike Inc (NKE) is 86.88 USD. With the latest stock price at 76.74 USD, the upside of Nike Inc based on DCF is 13.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.4% - 9.6% | 8.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 63.09 - 145.37 | 86.88 |
| Upside | -17.8% - 89.4% | 13.2% |