NKE
Nike Inc
Price:  
101.88 
USD
Volume:  
7,313,703.00
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 8.9%.

The Cost of Equity of Nike Inc (NKE) is 9.20%.
The Cost of Debt of Nike Inc (NKE) is 4.30%.

Range Selected
Cost of equity 7.80% - 10.60% 9.20%
Tax rate 13.20% - 14.80% 14.00%
Cost of debt 4.00% - 4.60% 4.30%
WACC 7.6% - 10.2% 8.9%
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 0.85 1.02
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.80% 10.60%
Tax rate 13.20% 14.80%
Debt/Equity ratio 0.06 0.06
Cost of debt 4.00% 4.60%
After-tax WACC 7.6% 10.2%
Selected WACC 8.9%