Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Consumer Durables
/
NIKE
NKE
NIKE
NKE vs DESK and SKX
HA
HanPablo
Not Invested
Community Contributor
Published
08 Apr 25
Updated
23 Jun 25
7
Set Fair Value
0
votes
2
Share
HanPablo
's Fair Value
US$77.33
0.6% undervalued
intrinsic discount
23 Jun
US$76.88
Loading
1Y
-8.0%
7D
2.6%
Author's Valuation
US$77.3
0.6% undervalued
intrinsic discount
HanPablo's Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
HanPablo
's
Fair Value
US$77.3
0.6% undervalued
intrinsic discount
Future estimation in
5 Years
time period
Past
Future
0
87b
2014
2017
2020
2023
2025
2026
2029
2030
Revenue US$86.6b
Earnings US$8.2b
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$8.17b
Earnings '30
x
18.21x
PE Ratio '30
=
US$148.70b
Market Cap '30
US$148.70b
Market Cap '30
/
1.32b
No. shares '30
=
US$112.66
Share Price '30
US$112.66
Share Price '30
Discounted to 2025 @ 7.82% p.a.
=
US$77.33
Fair Value '25
