Nike, Inc.

By default your notes are visible only to you.

41.3

52-week range

80.1

46.23

Your model inputs

Required return / cost of capital

FCFF terminal growth rate

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Valuation

Free Cash Flow Yield

FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per share

1.5 %

Dividend Yield TTM

3.5 %

Market cap $

$ 68,345

Price / Earnings TTM

P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per share

30.4

Price / Book TTM

4.9

PEG TTM

Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rate

(0.7)

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

(22.2) %

(61.6) %

1 %

Free cash flow per share growth

(49.2) %

149.9 %

4.5 %

Earnings per share growth

(42.1) %

35 %

16.8 %

Founded: 1,964

Employees: 79,100

Business Summary:Nike, Inc. is an American multinational corporation that is engaged in the design, development, manufacturing, and worldwide marketing and sales of footwear, apparel, equipment, accessories, and services. The company is headquartered near Beaverton, Oregon, in the Portland metropolitan area.

Fair Value Reference Estimate