As of 2025-12-14, the Intrinsic Value of Nike Inc (NKE) is 101.72 USD. This Nike valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 67.47 USD, the upside of Nike Inc is 50.80%.
The range of the Intrinsic Value is 71.65 - 181.83 USD
Based on its market price of 67.47 USD and our intrinsic valuation, Nike Inc (NKE) is undervalued by 50.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 71.65 - 181.83 | 101.72 | 50.8% |
| DCF (Growth 10y) | 89.57 - 216.12 | 124.39 | 84.4% |
| DCF (EBITDA 5y) | 51.78 - 77.48 | 63.61 | -5.7% |
| DCF (EBITDA 10y) | 71.04 - 106.00 | 86.60 | 28.4% |
| Fair Value | 32.86 - 32.86 | 32.86 | -51.30% |
| P/E | 31.34 - 57.11 | 43.68 | -35.3% |
| EV/EBITDA | 20.24 - 51.97 | 35.51 | -47.4% |
| EPV | 32.55 - 43.86 | 38.21 | -43.4% |
| DDM - Stable | 18.20 - 59.67 | 38.93 | -42.3% |
| DDM - Multi | 60.11 - 143.54 | 83.68 | 24.0% |
| Market Cap (mil) | 99,734.16 |
| Beta | 1.12 |
| Outstanding shares (mil) | 1,478.20 |
| Enterprise Value (mil) | 100,710.16 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.74% |
| Cost of Debt | 4.39% |
| WACC | 8.37% |