Valuation Nike, Inc.

Stocks

Real-time Estimate Cboe BZX Other stock markets 20:20:46 20/07/2026 BST			5-day change	1st Jan Change
43.20 ^USD	-1.29%		-1.59%	-32.40%

07-17	Consumer Stocks Fall As Oil Prices Rally -- Consumer Roundup	DJ
07-17	Deutsche Bank Adjusts NIKE Price Target to $45 From $43, Maintains Hold Rating	MT

Data adjusted to current consolidation scope

Fiscal Period: May	2022	2023	2024	2025	2026	2027	2028	2029
Market Cap ¹	187,042	161,783	143,465	89,430	68,461	64,918	-	-
Change	-	-13.5%	-11.32%	-37.66%	-23.45%	-5.18%	-	-
Enterprise Value (EV) ¹	183,475	160,041	140,792	88,245	70,467	67,097	67,617	67,850
Change	-	-12.77%	-12.03%	-37.32%	-20.15%	-4.78%	0.77%	0.34%
P/E	31.7x	32.6x	25.5x	28.1x	22x	25.4x	19.6x	17.8x
PBR	12.3x	11.5x	10.1x	6.82x	4.61x	4.44x	4.42x	4.74x
PEG	-	-2.4x	1.6x	-0.7x	-7.92x	-1.4x	0.7x	1.7x
Capitalization / Revenue	4x	3.16x	2.79x	1.93x	1.48x	1.42x	1.37x	1.33x
EV / Revenue	3.93x	3.12x	2.74x	1.91x	1.52x	1.47x	1.42x	1.39x
EV / EBITDA	24.8x	23.6x	19.8x	19.7x	19.8x	17.2x	14.3x	12.6x
EV / EBIT	27.5x	27.1x	22.3x	23.8x	25.1x	20.9x	16.5x	14.6x
EV / FCF	41.4x	32.8x	21.3x	27x	32.3x	21.8x	19.9x	19x
FCF Yield	2.41%	3.04%	4.7%	3.7%	3.1%	4.58%	5.02%	5.25%
Dividend per Share ²	1.19	1.325	1.45	1.57	1.63	1.664	1.719	1.826
Rate of return	1%	1.26%	1.53%	2.59%	3.53%	3.8%	3.93%	4.17%
EPS ²	3.75	3.23	3.73	2.16	2.1	1.725	2.234	2.464
Distribution rate	31.7%	41%	38.9%	72.7%	77.6%	96.5%	76.9%	74.1%
Net sales ¹	46,710	51,217	51,362	46,309	46,398	45,668	47,504	48,954
EBITDA ¹	7,392	6,774	7,107	4,477	3,558	3,908	4,745	5,399
EBIT ¹	6,675	5,915	6,311	3,702	2,811	3,203	4,095	4,634
Net income ¹	6,046	5,070	5,700	3,219	3,108	2,567	3,298	3,690
Net Debt ¹	-3,567	-1,742	-2,673	-1,185	2,006	2,179	2,699	2,932
Reference price ²	118.85	105.26	95.05	60.59	46.23	43.76	43.76	43.76
Nbr of stocks (in thousands)	1,573,767	1,536,989	1,509,359	1,475,990	1,480,887	1,483,499	-	-
Announcement Date	27/06/22	29/06/23	27/06/24	26/06/25	30/06/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
NIKE, INC.	25.37x	1.47x	17.18x	3.8%	64.92B
ADIDAS AG	19.02x	1.33x	9.93x	2.06%	36.2B
ASICS CORPORATION	28.41x	3.4x	16.06x	0.77%	21.37B
ON HOLDING AG	24.7x	2.45x	12.34x	-.--%	12.31B
FENG TAY ENTERPRISES CO., LTD.	14.16x	0.81x	6.59x	5.53%	2.04B
XTEP INTERNATIONAL HOLDINGS LIMITED	7.13x	0.33x	2.21x	7.08%	1.29B
361 DEGREES INTERNATIONAL LIMITED	5.67x	0.3x	1.78x	7.82%	1.25B
VULCABRAS S.A.	7.27x	1.29x	5.93x	8.32%	881M
HWASEUNG ENTERPRISE CO., LTD.	14.36x	0.36x	5.39x	1.53%	133M
Average	16.23x	1.30x	8.60x	4.1%	15.6B
Weighted average by Cap.	23.51x	1.78x	14.21x	2.67%