The Discounted Cash Flow (DCF) valuation of Nike Inc (NKE) is 54.59 USD. With the latest stock price at 36.62 USD, the upside of Nike Inc based on DCF is 49.1%.
Based on the latest price of 36.62 USD and our DCF valuation, Nike Inc (NKE) is a buy. buying Nike stocks now will result in a potential gain of 49.1%.
| Range | Selected | |
| WACC / Discount Rate | 8.0% - 10.0% | 9.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 42.06 - 79.79 | 54.59 |
| Upside | 14.9% - 117.9% | 49.1% |