Valuation NIKE, Inc. Lima

Stocks

Real-time Estimate Cboe BZX 20:00:00 2026-09-23 EDT			5-day change	1st Jan Change
35.75 ^USD	-2.51%		+0.74%	-41.28%

09-23	US companies face rise in cyber attacks	RE
09-23	Oppenheimer Adjusts Price Target on Nike to $52 From $60, Maintains Outperform 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	53,480	-	-
Change	-	-13.5%	-11.32%	-37.66%	-23.45%	-21.88%	-	-
Enterprise Value (EV) ¹	183,475	160,041	140,792	88,245	70,467	55,204	55,640	55,709
Change	-	-12.77%	-12.03%	-37.32%	-20.15%	-21.66%	0.79%	0.12%
P/E	31.7x	32.6x	25.5x	28.1x	22x	21.4x	16.9x	15.2x
PBR	12.3x	11.5x	10.1x	6.82x	4.61x	3.66x	3.69x	3.97x
PEG	-	-2.4x	1.6x	-0.7x	-7.92x	-1.1x	0.6x	1.4x
Capitalization / Revenue	4x	3.16x	2.79x	1.93x	1.48x	1.18x	1.14x	1.1x
EV / Revenue	3.93x	3.12x	2.74x	1.91x	1.52x	1.21x	1.18x	1.14x
EV / EBITDA	24.8x	23.6x	19.8x	19.7x	19.8x	14.5x	12.2x	10.4x
EV / EBIT	27.5x	27.1x	22.3x	23.8x	25.1x	17.7x	14x	12.1x
EV / FCF	41.4x	32.8x	21.3x	27x	32.3x	17.4x	16.2x	15.7x
FCF Yield	2.41%	3.04%	4.7%	3.7%	3.1%	5.75%	6.17%	6.37%
Dividend per Share ²	1.19	1.325	1.45	1.57	1.63	1.678	1.748	1.814
Rate of return	1%	1.26%	1.53%	2.59%	3.53%	4.66%	4.85%	5.03%
EPS ²	3.75	3.23	3.73	2.16	2.1	1.683	2.135	2.373
Distribution rate	31.7%	41%	38.9%	72.7%	77.6%	99.7%	81.9%	76.4%
Net sales ¹	46,710	51,217	51,362	46,309	46,398	45,506	47,110	48,757
EBITDA ¹	7,392	6,774	7,107	4,477	3,558	3,797	4,550	5,353
EBIT ¹	6,675	5,915	6,311	3,702	2,811	3,112	3,961	4,615
Net income ¹	6,046	5,070	5,700	3,219	3,108	2,507	3,170	3,684
Net Debt ¹	-3,567	-1,742	-2,673	-1,185	2,006	1,724	2,160	2,229
Reference price ²	118.85	105.26	95.05	60.59	46.23	36.05	36.05	36.05
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	6/27/22	6/29/23	6/27/24	6/26/25	6/30/26	-	-	-

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 (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
NIKE, INC.	21.42x	1.21x	14.54x	4.66%	53.48B
ADIDAS AG	15.34x	1.08x	8.15x	2.46%	28.63B
ASICS CORPORATION	22.44x	2.71x	12.38x	1.09%	18.2B
ON HOLDING AG	20.27x	2.01x	10.08x	-.--%	10.08B
FENG TAY ENTERPRISES CO., LTD.	16.01x	0.85x	7.97x	5.14%	2.17B
361 DEGREES INTERNATIONAL LIMITED	5.66x	0.34x	2x	7.73%	1.24B
XTEP INTERNATIONAL HOLDINGS LIMITED	7.16x	0.35x	2.29x	7.46%	1.21B
VULCABRAS S.A.	6.95x	1.21x	5.7x	11.5%	817M
Average	14.41x	1.22x	7.89x	5%	14.48B
Weighted average by Cap.	19.46x	1.46x	11.78x	3.27%