NIKE

A conservative outlook sees Nike's stock rolling towards a $100 mark within the next couple years

Zwfis

Invested

Community Contributor

Published

25 Jun 25

Zwfis's Fair Value

US$96.60

29.5% undervalued

27 Jun

US$68.06

-17.1%

-8.7%

-17.1%

-8.7%

You can edit this narrative until Jun 25 6:05 PM. Then, changes will post as Updates.

Author's Valuation

US$96.629.5% undervalued

Zwfis's Fair Value

Narrative

Updates0

Zwfis'sFair Value

US$96.6

29.5% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

4.30%

Luxury revenue growth rate

0.31%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

8.72%

Calculation

US$5.63b

Earnings '28

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