Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Consumer Durables
/
NIKE
NKE
NIKE
Global Direct-To-Consumer Growth May Reduce Nike’s Premium
GO
Goran_Damchevski
Not Invested
Equity Analyst
Published
07 Nov 23
Updated
08 Oct 24
23
Set Fair Value
18
votes
2
Share
Goran_Damchevski
's Fair Value
US$75.23
2.2% overvalued
intrinsic discount
08 Oct
US$76.88
Loading
1Y
-8.0%
7D
2.6%
Author's Valuation
US$75.2
2.2% overvalued
intrinsic discount
Goran_Damchevski's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
Goran_Damchevski
's
Fair Value
US$75.2
2.2% overvalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
0
58b
2013
2016
2019
2022
2023
2025
2028
Revenue US$58.5b
Earnings US$6.7b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
3.55%
Luxury revenue growth rate
0.34%
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$6.72b
Earnings '28
x
21.00x
PE Ratio '28
=
US$141.18b
Market Cap '28
US$141.18b
Market Cap '28
/
1.33b
No. shares '28
=
US$106.52
Share Price '28
US$106.52
Share Price '28
Discounted to 2023 @ 7.20% p.a.
=
US$75.24
Fair Value '23
