Nike deep-dive: Is it a falling knife or a bargain?

Sep 9, 11:14

We have seen a lot of increasing interest (at least in the Q&A section of TF) in Nike, as its price recently went to a 10-year low. In this note, we try to answer the question of whether NKE is worth looking at now and, if so, at which price.

The case here is relatively straightforward: one of the biggest brands in the world is struggling. If it turns its fortunes around, a long-term investor could benefit substantially, but if it fails — what would be the downside and, overall, what could a reasonable investor expect?

There has been a lot of negative news around Nike, and some of it (related mostly to the stock price) is self-enforcing: the lower it gets, the worse the publicity becomes. It has also been announced that the stock is going to be dropped from the S&P 500 soon due to a significant decrease in market cap. Although this is indeed not good news, as Nike would no longer automatically be part of passive ETF purchases, we prefer to ignore it in our analysis below. The reason for this is that, in the long run, stock prices follow earnings (not news), and if Nike is successful in its turnaround efforts, the price will follow.

One cautionary note is that turning around a flagging business is generally really hard. There are a lot of examples of large consumer brands that lost their fortunes due to changes in tastes, technology, or some other factors and simply could not make it back.

So, let’s look at it in detail. We break it down as follows:

  1. Nike’s overall business quality:
    1. Principal business model strengths and weaknesses
    2. Growth prospects
    3. Financials and debt level / balance sheet strength
    4. Management and incentives
    5. Our base case forecast
    6. TopFunds rank
  2. Recent fundamentals performance vs. stock performance
  3. What Nike is doing that its competitors don’t (or can’t) and how it is going to turn itself around
  4. Our base case forecast
  5. Our verdict

  • Increase

  • Decrease

  • Total

2027
2028
2029
2030
2031
Terminal
Required return / cost of capital
10%
-
-
-
-
-
FCFF terminal growth rate
3%
-
-
-
-
-
Free cash flow forecast
4,667
4,894
5,127
5,366
5,611
5,822
Help

Based on line 13 (FCFF) in the Financials table above

Terminal value
-
-
-
-
-
83,165
ㅤPV breakdown
4,243
4,045
3,852
3,665
3,484
51,639
Enterprise value / PV of FCF
70,928
78,020
85,822
94,405
103,845
-
Help

Assuming capitalisation of dividends (if payable)

ㅤPlus / (Less): Net Debt
(3,470)
(3,470)
(3,470)
(3,470)
(3,470)
-
ㅤLess: preferred stock
-
-
-
-
-
-
ㅤLess: minority interest
-
-
-
-
-
-
Help

Assuming dividends reinvested

Market cap
67,458
ㅤNumber of shares
1,459,170
Price per share
46.2