NKE
Nike Inc
Price:  
92.18 
USD
Volume:  
12,017,948.00
United States | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Nike DCF Valuation - Growth Exit 5Y

38.9%
Upside

The Discounted Cash Flow (DCF) valuation of Nike Inc (NKE) is 128.08 USD. With the latest stock price at 92.18 USD, the upside of Nike Inc based on DCF is 38.9%.

Range Selected
WACC / Discount Rate 7.6% - 9.7% 8.6%
Long-term Growth Rate 2.5% - 4.5% 3.5%
Fair Price 94.57 - 204.43 128.08
Upside 2.6% - 121.8% 38.9%
92.18 USD
Stock Price
128.08 USD
Fair Price