NKE Fair Value Estimate
Blended fair value estimate based on DCF, Graham Number, and earnings-based models.
Nike Inc - Class B
NIKE, Inc. (NIKE) is engaged in the design, development and worldwide marketing and selling of footwear, apparel, equipment, accessories and services. NIKE is a seller of athletic footwear and athletic apparel worldwide. The Company sells its products to retail accounts, through NIKE-owned retail stores and Internet sales, and through a mix of independent distributors and licensees, in approximately 190 countries around the world. The Company focuses its product offerings in seven key categories: Running, Basketball, Football (Soccer), Men's Training, Women's Training, NIKE Sportswear (its sports-inspired products) and Action Sports. It also markets products designed for kids, as well as for other athletic and recreational uses, such as baseball, cricket, golf, lacrosse, outdoor activities, football (American), tennis, volleyball, walking and wrestling. In February 2013, it sold its Cole Haan affiliate brand to APAX Partners LLP.
Profit margin stands at 4.8%.
Current Price
$44.20
+3.01%GoodMoat Value
$51.59
16.7% undervaluedNike's valuation appears unfavourable for a value investor, with a minimal margin of safety and a premium P/E multiple. The stock's price is marginally above the GoodMoat Target, and its high P/E is difficult to justify given the company's near-stagnant revenue growth.
Blended fair value estimate based on DCF, Graham Number, and earnings-based models.
Graham Number, PEG-based, and Earnings-based models
View Fair Value →Nike Inc - Class B (NKE) valuation analysis using multiple fair value methodologies. GoodMoat calculates a blended fair value target using discounted cash flow (DCF) analysis, the Graham Number, and earnings-based valuation models.
The GoodMoat Fair Value target for Nike Inc - Class B is $51.59. The current stock price is $44.20, suggesting the stock is 16.7% undervalued.
The price-to-earnings (P/E) ratio is 29.08. Price-to-book ratio is 4.95. Price-to-sales ratio is 1.41. Enterprise value to EBITDA is 19.35. PEG ratio is -0.83.
GoodMoat's valuation models include the Graham Number (based on EPS and book value), an earnings-based model (discounted future EPS), and a PEG-adjusted valuation. The three models are averaged to produce a blended fair value estimate. Use these tools alongside the DCF calculator and reverse DCF to form a comprehensive view of Nike Inc - Class B's intrinsic value.