Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Consumer Durables
/
NIKE
NKE
NIKE
Chinese Tariffs And Supply Chain Strains Will Erode Margins
AN
AnalystLowTarget
Not Invested
Consensus Narrative from 34 Analysts
Published
01 Jun 25
Updated
20 Aug 25
3
Set Fair Value
0
votes
Share
AnalystLowTarget
's Fair Value
US$44.99
74.2% overvalued
intrinsic discount
20 Aug
US$78.38
Loading
1Y
-6.7%
7D
1.8%
Author's Valuation
US$45.0
74.2% overvalued
intrinsic discount
AnalystLowTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystLowTarget Fair Value
US$45.0
74.2% overvalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
51b
2014
2017
2020
2023
2025
2026
2028
Revenue US$45.3b
Earnings US$3.1b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
3.55%
Luxury revenue growth rate
0.32%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
8.59%
Calculation
US$3.11b
Earnings '28
x
26.70x
PE Ratio '28
=
US$83.07b
Market Cap '28
US$83.07b
Market Cap '28
/
1.44b
No. shares '28
=
US$57.58
Share Price '28
US$57.58
Share Price '28
Discounted to 2025 @ 8.59% p.a.
=
US$44.97
Fair Value '25