image
Consumer Cyclical - Apparel - Footwear & Accessories - NYSE - US
$ 56.95
0.646 %
$ 84.1 B
Market Cap
18.64
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one NKE stock under the worst case scenario is HIDDEN Compared to the current market price of 57 USD, NIKE, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one NKE stock under the base case scenario is HIDDEN Compared to the current market price of 57 USD, NIKE, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 22, 2025.

The intrinsic value of one NKE stock under the best case scenario is HIDDEN Compared to the current market price of 57 USD, NIKE, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart NKE

image
$85.0$85.0$80.0$80.0$75.0$75.0$70.0$70.0$65.0$65.0$60.0$60.0$55.0$55.0$50.0$50.0Nov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 Apr
FINANCIALS
51.4 B REVENUE
0.28%
6.69 B OPERATING INCOME
32.32%
5.7 B NET INCOME
12.43%
7.43 B OPERATING CASH FLOW
27.19%
894 M INVESTING CASH FLOW
58.51%
-5.89 B FINANCING CASH FLOW
20.93%
11.3 B REVENUE
-8.78%
788 M OPERATING INCOME
-43.06%
794 M NET INCOME
-31.73%
1.79 B OPERATING CASH FLOW
70.83%
-49 M INVESTING CASH FLOW
33.78%
-1.11 B FINANCING CASH FLOW
23.62%
Balance Sheet NIKE, Inc.
image
Current Assets 25.4 B
Cash & Short-Term Investments 11.6 B
Receivables 4.43 B
Other Current Assets 9.37 B
Non-Current Assets 12.7 B
Long-Term Investments 0
PP&E 7.72 B
Other Non-Current Assets 5.01 B
30.39 %11.62 %24.59 %20.25 %13.15 %Total Assets$38.1b
Current Liabilities 10.6 B
Accounts Payable 2.85 B
Short-Term Debt 1.48 B
Other Current Liabilities 6.26 B
Non-Current Liabilities 13.1 B
Long-Term Debt 10.5 B
Other Non-Current Liabilities 2.62 B
12.04 %6.26 %26.43 %44.21 %11.06 %Total Liabilities$23.7b
EFFICIENCY
Earnings Waterfall NIKE, Inc.
image
Revenue 51.4 B
Cost Of Revenue 28.5 B
Gross Profit 22.9 B
Operating Expenses 16.3 B
Operating Income 6.69 B
Other Expenses 990 M
Net Income 5.7 B
60b60b50b50b40b40b30b30b20b20b10b10b0051b(28b)23b(16b)7b(990m)6bRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
44.56% GROSS MARGIN
44.56%
13.03% OPERATING MARGIN
13.03%
11.10% NET MARGIN
11.10%
39.50% ROE
39.50%
14.96% ROA
14.96%
19.63% ROIC
19.63%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis NIKE, Inc.
image
7b7b6b6b5b5b4b4b3b3b2b2b1b1b00201620162017201720182018201920192020202020212021202220222023202320242024
Net Income 5.7 B
Depreciation & Amortization 796 M
Capital Expenditures -812 M
Stock-Based Compensation 804 M
Change in Working Capital 716 M
Others -679 M
Free Cash Flow 6.62 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets NIKE, Inc.
image
Wall Street analysts predict an average 1-year price target for NKE of $93.5 , with forecasts ranging from a low of $67 to a high of $120 .
NKE Lowest Price Target Wall Street Target
67 USD 17.65%
NKE Average Price Target Wall Street Target
93.5 USD 64.14%
NKE Highest Price Target Wall Street Target
120 USD 110.71%
Price
Max Price Target
Min Price Target
Average Price Target
12012011011010010090908080707060605050Jun '24Jun '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
0.50% DIVIDEND YIELD
0.4 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
1.6001.6001.4001.4001.2001.2001.0001.0000.8000.8000.6000.6000.4000.4000.2000.2000.0000.0000.140.160.180.20.220.2450.2750.3050.340.370.40.140.160.180.20.220.2450.2750.3050.340.370.140.160.180.20.220.2450.2750.3050.340.370.160.580.180.660.20.740.220.820.2450.910.2751.010.3051.130.341.260.371.390.41.510.402015201520162016201720172018201820192019202020202021202120222022202320232024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 6
6. Ownership
Insider Ownership NIKE, Inc.
image
Sold
0-3 MONTHS
9.35 M USD 3
3-6 MONTHS
3.46 M USD 1
6-9 MONTHS
4.49 M USD 2
9-12 MONTHS
23.4 M USD 4
Bought
503 K USD 1
0-3 MONTHS
192 K USD 1
3-6 MONTHS
0 USD 0
6-9 MONTHS
227 K USD 1
9-12 MONTHS
7. News
Why It's So Difficult for Robots to Make Your Nike Sneakers The shoe giant's effort to find alternatives to Asian factories that churn out a dazzling variety of its sneakers is a cautionary tale. wsj.com - 1 week ago
3 Magnificent Stocks to Buy That Are Near 52-Week Lows It's been a tough start to 2025 for investors amid concerns regarding the strength of the U.S. economy and uncertainties over the effect of sweeping changes in trade policy under the Trump administration. At the time of writing, the S&P 500 index is down about 8% year to date. fool.com - 1 week ago
Why Nike's Bruised Stock Might Be A Long-Term Winner Nike's stock has dropped significantly, but its strong brand power and profitability, with a PE ratio of 18, suggest a potential value investment. Director Robert Swan's recent $500,000 share purchase indicates insider confidence, while Nike's 44% gross margin and 20% ROIC highlight continued shareholder value creation. Despite tariff challenges and inventory issues, Nike's strategic "Win Now" plan and substantial cash reserves position it well for long-term growth and stability. seekingalpha.com - 1 week ago
We’re in our mid-30s with three kids and just inherited $80,000 – what’s the smartest way to use it? New heirs shouldn’t blow the windfall headed their way, even though it’s tempting. Undoubtedly, it’s fine to allocate a portion of one’s inheritance towards pricey, fun goods or experiences, provided one “pays themselves first” and is in otherwise decent financial footing. Undoubtedly, with tariffs, stagflation, recession, depression, and other concerning terms making headlines while floating around social media, it would be a very smart idea to think about battening down the hatches, rather than spending at a time when consumer spending could sink into the abyss. Indeed, adding to that emergency fund (let’s say six months’ worth of expenditures to nine months’) while continuing to invest on the way down (we’re basically in the midst of a bear market right now) could be the move that pays the most dividends over the long haul. Key Points A huge financial windfall should be invested wisely, rather than wasted on nice-to-haves, especially in the face of a potential recession. Are you ahead, or behind on retirement? SmartAsset’s free tool can match you with a financial advisor in minutes to help you answer that today. Each advisor has been carefully vetted, and must act in your best interests. Don’t waste another minute; get started by clicking here here.(Sponsor) This 30-something has three children and a $80,000 windfall. What’s the move? With three dependents, the best move for this heir who took to Reddit searching for advice, in my view, is to stash a portion in a high-yield savings account (HYSA) while using the rest to invest in the stock market to save for the educational pursuits of one’s young children. Indeed, if you’ve got three children, odds are high that most of them are going to want to go to college, university, or vocational school to further their studies. Of course, it’s difficult to predict the future, especially one that will be heavily impacted by the rise of artificial intelligence (AI). With Bill Gates predicting that AI will make for a great tutor (and even a teacher), the hope is that tuition rates will stop rising at such a rapid pace. Either way, I’d continue to invest the proceeds as though tuition will only keep surging at today’s scorching rate. At the end of the day, any AI-induced savings for post-secondary institutions, I believe, will probably not be passed onto students. Either way, now is not the time to run scared as stock markets continue to correct. Arguably, it’s a great buying opportunity for a parent who’s saving for an expense that’ll come due in more than a decade from now. Whether you choose to pursue the S&P 500 through a low-cost ETF such as the Vanguard S&P 500 ETF (NYSEARCA:VOO) or a more-aggressive, harder-hit option like the Invesco QQQ Trust (NASDAQ:QQQ), which may be a more rewarding fit for someone with a more than 15-year investment horizon, there are ample options to consider as one looks to save for their child’s future. What about individual stocks? Picking individual names may also make sense, especially for those seeking deeper value options that can enable one to outpace market gains through what’s sure to be a turbulent next few quarters. Looking to the gurus, such as billionaire investor Bill Ackman, could prove wise. With Ackman betting big bucks on shares of Nike (NYSE:NKE) on weakness, I’d also be inclined to follow his coattails, especially today, with NKE stock going for $53 and change, far lower than where Ackman likely bought his largest batch of shares. Only time will tell what Ackman does with his position in the footwear juggernaut. Either way, 17.7 times trailing price-to-earnings (P/E) seems to cheap for such a glorious brand that may kick things into high gear under its new CEO, even with tariff headwinds ahead. The stock has already shed close to 70% of its value. Of course, competition in apparel is fierce, and tariffs could hurt Nike shares further. Either way, I’d not shy away from the name if you’re a fan of the brand and want a deep-value play that has what it takes to outperform after spending the past four years sinking steadily lower. As an added bonus, there’s a nice 2.92% dividend yield, which is the highest I’ve seen on the apparel firm. Indeed, NKE stock seems to be a new dividend stock after its multi-year descent. And it’s one that’s looking very underappreciated as things go from bad to worse for a firm that can’t seem to find its footing. The post We’re in our mid-30s with three kids and just inherited $80,000 – what’s the smartest way to use it? appeared first on 24/7 Wall St.. https://247wallst.com - 2 weeks ago
Nike is succeeding in clearing inventory. That's one reason it's time to buy the stock. Nike Inc. is succeeding in clearing excess inventory, is speeding up new product innovation and balancing its distribution — all good reasons to buy the stock, according to a Jefferies note published Thursday. marketwatch.com - 2 weeks ago
NIKE, Inc. (NKE) is Attracting Investor Attention: Here is What You Should Know Zacks.com users have recently been watching Nike (NKE) quite a bit. Thus, it is worth knowing the facts that could determine the stock's prospects. zacks.com - 2 weeks ago
3 Crashing Stocks That Haven't Been This Cheap in Over 5 Years If a stock is trading near its 52-week low, you know that it's probably facing some challenges. But when you're talking about a stock that is trading at around its five-year lows, you know it's probably in deep trouble, and may already be in the midst of a turnaround. fool.com - 2 weeks ago
Down 69%, Nike Is a Brilliant Stock to Buy Only if You Believe 1 Thing Nike (NKE -1.03%) needs no introduction. The global sportswear icon has been leading the industry for decades. fool.com - 2 weeks ago
JD Sports has a Nike problem - and the turnaround may be some time off It may be one of the best-known names on the British high street, but one bank reckons JD Sports Fashion PLC (LSE:JD.) is still struggling to find its footing in a market where the rules are changing fast. proactiveinvestors.co.uk - 2 weeks ago
What FAANG Should Mean In 2025 - My 5 Bullish Picks In A Tariff-Shaken Market The recent market selloff presents a prime buying opportunity for long-term investors, marking the birth of a FAANG 2.0 pack with solid growth and strong fundamentals. Each company holds a durable competitive advantage - whether it's Adobe's creative software lock-in, Meta and Google's network effects, Nike's brand power, or Alibaba's ecosystem scale. From tariffs to regulatory pressure and slowing growth in China, risks are real - but the upside potential over the next decade far outweighs the near-term noise. seekingalpha.com - 2 weeks ago
Chinese TikTok users mock tariffs, telling people to buy brands like Nike direct Videos posted by Chinese TikTok users that suggest people should purchase fashion items straight from factories in the country have been surfacing in the U.S. in recent weeks, according to Bloomberg. foxbusiness.com - 2 weeks ago
NIKE's Jordan Air Rev Brings Flight Lock System to Aid Golfers' Move NKE's Jordan Brand Air Rev comes up with Flight Lock technology to bring a customizable system of containment to aid golfers. zacks.com - 2 weeks ago
8. Profile Summary

NIKE, Inc. NKE

image
COUNTRY US
INDUSTRY Apparel - Footwear & Accessories
MARKET CAP $ 84.1 B
Dividend Yield 0.50%
Description NIKE, Inc., together with its subsidiaries, designs, develops, markets, and sells men's, women's, and kids athletic footwear, apparel, equipment, and accessories worldwide. The company provides athletic and casual footwear, apparel, and accessories under the Jumpman trademark; and casual sneakers, apparel, and accessories under the Converse, Chuck Taylor, All Star, One Star, Star Chevron, and Jack Purcell trademarks. In addition, it sells a line of performance equipment and accessories comprising bags, socks, sport balls, eyewear, timepieces, digital devices, bats, gloves, protective equipment, and other equipment for sports activities under the NIKE brand; and various plastic products to other manufacturers. The company markets apparel with licensed college and professional team, and league logos, as well as sells sports apparel. Additionally, it licenses unaffiliated parties to manufacture and sell apparel, digital devices, and applications and other equipment for sports activities under NIKE-owned trademarks. The company sells its products to footwear stores; sporting goods stores; athletic specialty stores; department stores; skate, tennis, and golf shops; and other retail accounts through NIKE-owned retail stores, digital platforms, independent distributors, licensees, and sales representatives. The company was formerly known as Blue Ribbon Sports, Inc. and changed its name to NIKE, Inc. in 1971. NIKE, Inc. was founded in 1964 and is headquartered in Beaverton, Oregon.
Contact One Bowerman Drive, Beaverton, OR, 97005-6453 https://investors.nike.com
IPO Date Dec. 2, 1980
Employees 79400
Officers Mr. Elliott J. Hill Chief Executive Officer, President & Director Ms. Johanna Nielsen Vice President of Controlling & Principal Accounting Officer Mr. Rob Leinwand EVice President & Chief Legal Officer Mr. Philip H. Knight Co-Founder & Chairman Emeritus Mr. Craig Anthony Williams President of Geographies & Marketplace Ms. Heidi O'Neill President of Consumer, Product & Brand Mr. Matthew Friend Executive Vice President & Chief Financial Officer Dr. Muge Erdirik Dogan Chief Technology Officer Mr. Mark G. Parker Executive Chairman Mr. Paul Trussell C.F.A. Vice President of Investor Relations & Strategic Finance and Treasurer