NKE
Nike Inc
Price:  
76.74 
USD
Volume:  
11,212,670.00
United States | Textiles, Apparel & Luxury Goods
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Nike WACC - Weighted Average Cost of Capital

The WACC of Nike Inc (NKE) is 8.5%.

The Cost of Equity of Nike Inc (NKE) is 8.90%.
The Cost of Debt of Nike Inc (NKE) is 4.25%.

Range Selected
Cost of equity 7.70% - 10.10% 8.90%
Tax rate 13.20% - 14.40% 13.80%
Cost of debt 4.00% - 4.50% 4.25%
WACC 7.4% - 9.6% 8.5%
WACC

Nike WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.83 0.93
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.70% 10.10%
Tax rate 13.20% 14.40%
Debt/Equity ratio 0.08 0.08
Cost of debt 4.00% 4.50%
After-tax WACC 7.4% 9.6%
Selected WACC 8.5%