Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Consumer Durables
/
NIKE
NKE
NIKE
A sleeping giant that should wake up in time for Christmas 2025
DR
drkevinkwok
Not Invested
Community Contributor
Published
21 Jul 25
Updated
21 Jul 25
2
Set Fair Value
0
votes
Share
drkevinkwok
's Fair Value
US$100.00
26.0% undervalued
intrinsic discount
21 Jul
US$74.02
Loading
1Y
-0.8%
7D
-1.1%
Author's Valuation
US$100.0
26.0% undervalued
intrinsic discount
drkevinkwok's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
drkevinkwok
's
Fair Value
US$100.0
26.0% undervalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
0
91b
2014
2017
2020
2023
2025
2026
2029
2030
Revenue US$90.7b
Earnings US$6.3b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
3.41%
Luxury revenue growth rate
0.27%
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
8.61%
Calculation
US$6.31b
Earnings '30
x
33.25x
PE Ratio '30
=
US$209.72b
Market Cap '30
US$209.72b
Market Cap '30
/
1.42b
No. shares '30
=
US$147.66
Share Price '30
US$147.66
Share Price '30
Discounted to 2025 @ 8.10% p.a.
=
US$100.01
Fair Value '25
