Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Consumer Durables
/
NIKE
NKE
NIKE
A conservative outlook sees Nike's stock rolling towards a $100 mark within the next couple years
ZW
Zwfis
Invested
Community Contributor
Published
25 Jun 25
Updated
27 Jun 25
10
Set Fair Value
3
votes
1
Share
Zwfis
's Fair Value
US$96.60
20.3% undervalued
intrinsic discount
27 Jun
US$76.97
Loading
1Y
-7.5%
7D
3.7%
Author's Valuation
US$96.6
20.3% undervalued
intrinsic discount
Zwfis's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
Zwfis
's
Fair Value
US$96.6
20.3% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
51b
2014
2017
2020
2023
2025
2026
2028
Revenue US$50.7b
Earnings US$5.6b
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
3.55%
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
8.59%
Calculation
US$5.63b
Earnings '28
x
30.00x
PE Ratio '28
=
US$168.98b
Market Cap '28
US$168.98b
Market Cap '28
/
1.41b
No. shares '28
=
US$120.01
Share Price '28
US$120.01
Share Price '28
Discounted to 2025 @ 7.50% p.a.
=
US$96.60
Fair Value '25
