The Discounted Cash Flow (DCF) valuation of Nike Inc (NKE) is 46.42 USD. With the latest stock price at 42.34 USD, the upside of Nike Inc based on DCF is 9.6%.
Based on the latest price of 42.34 USD and our DCF valuation, Nike Inc (NKE) is a buy. buying Nike stocks now will result in a potential gain of 9.6%.
| Range | Selected | |
| WACC / Discount Rate | 8.7% - 11.2% | 9.9% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 35.94 - 66.84 | 46.42 |
| Upside | -15.1% - 57.9% | 9.6% |