The Discounted Cash Flow (DCF) valuation of Nike Inc (NKE) is 90.98 USD. With the latest stock price at 71.04 USD, the upside of Nike Inc based on DCF is 28.1%.
Based on the latest price of 71.04 USD and our DCF valuation, Nike Inc (NKE) is a buy. buying Nike stocks now will result in a potential gain of 28.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.2% - 9.1% | 8.1% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 67.70 - 143.07 | 90.98 |
| Upside | -4.7% - 101.4% | 28.1% |