Nike Inc
NYSE:NKE

Watchlist Manager
Nike Inc Logo
Nike Inc
NYSE:NKE
Watchlist
Price: 64.05 USD 4.67% Market Closed
Market Cap: 94.7B USD

Intrinsic Value

The intrinsic value of one NKE stock under the Base Case scenario is 55.17 USD. Compared to the current market price of 64.05 USD, Nike Inc is Overvalued by 14%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

NKE Intrinsic Value
55.17 USD
Overvaluation 14%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Nike Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about NKE?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is NKE valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Nike Inc.

Explain Valuation
Compare NKE to

Fundamental Analysis

Loading...
Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Slow Erosion Outruns the Fix. Inventory misfires and bland launches persist, letting On, Hoka, Anta, and streetwear brands chip away at share faster than Nike can reset.

DTC Economics Stall. Higher logistics and tech costs outweigh margin gains; wholesale gaps stay unfilled, so operating leverage keeps working in reverse.

China Drift Becomes Permanent. Local champions cement cultural relevance and price advantage, turning Nike’s key growth market into a structural laggard and capping global upside.

Bull Theses

Brand Gravity Remains Intact. The Swoosh is still the most recognized name in global sportswear, giving Nike pricing power, premium shelf space, and constant mind-share when trends swing back its way.

Reset Has Clear Levers. Fewer SKUs, leaner inventory, and an athlete-first product pipeline can quickly restore full-price sell-through and rebuild margins without a radical reinvention.

DTC Flywheel Is Under-monetized. If Nike balances its own stores/apps with a healthier wholesale mix, it captures higher profits per unit and richer customer data - fuel for sustained cash-flow growth.

Show More Less
How do you feel about NKE?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Nike Inc

Current Assets 24B
Cash & Short-Term Investments 8.3B
Receivables 5.7B
Other Current Assets 9.9B
Non-Current Assets 13.8B
PP&E 7.7B
Intangibles 499m
Other Non-Current Assets 5.5B
Current Liabilities 11.6B
Accounts Payable 3.7B
Accrued Liabilities 6.4B
Other Current Liabilities 1.5B
Non-Current Liabilities 12.1B
Long-Term Debt 7B
Other Non-Current Liabilities 5B
Efficiency

Free Cash Flow Analysis
Nike Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Nike Inc

Revenue
46.5B USD
Cost of Revenue
-27.4B USD
Gross Profit
19.1B USD
Operating Expenses
-16.1B USD
Operating Income
3B USD
Other Expenses
-518m USD
Net Income
2.5B USD
Fundamental Scores

NKE Profitability Score
Profitability Due Diligence

Nike Inc's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
Positive 3Y Average ROIC
Positive ROE
Healthy Gross Margin
52/100
Profitability
Score

Nike Inc's profitability score is 52/100. The higher the profitability score, the more profitable the company is.

NKE Solvency Score
Solvency Due Diligence

Nike Inc's solvency score is 63/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Short-Term Solvency
Long-Term Solvency
63/100
Solvency
Score

Nike Inc's solvency score is 63/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NKE Price Targets Summary
Nike Inc

Wall Street analysts forecast NKE stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for NKE is 80.28 USD with a low forecast of 35.35 USD and a high forecast of 126 USD.

Lowest
Price Target
35.35 USD
45% Downside
Average
Price Target
80.28 USD
25% Upside
Highest
Price Target
126 USD
97% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for NKE is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

NKE Insider Trading
Buy and sell transactions by insiders

NKE News

Other Videos
What is the Intrinsic Value of one NKE stock?

The intrinsic value of one NKE stock under the Base Case scenario is 55.17 USD.

Is NKE stock undervalued or overvalued?

Compared to the current market price of 64.05 USD, Nike Inc is Overvalued by 14%.

Back to Top