The Discounted Cash Flow (DCF) valuation of Nike Inc (NKE) is 86.88 USD. With the latest stock price at 77.96 USD, the upside of Nike Inc based on DCF is 11.4%.
| 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 | -19.1% - 86.5% | 11.4% |