|
Market Closed -
NYSE
16:00:02 2026-09-11 EDT
|
5-day change | 1st Jan Change | ||
| 36.80 USD | +0.49% |
|
-4.17% | -42.24% |
| 09-09 | Nike's Jordan Expansion May Risk Long-Term Brand Equity, UBS Says | MT |
| 09-09 | BMO Capital Initiates Coverage on Nike With Underperform Rating | MT |
Company Valuation: Nike, Inc.
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 | 54,593 | - | - |
| Change | - | -13.5% | -11.32% | -37.66% | -23.45% | -20.26% | - | - |
| Enterprise Value (EV) 1 | 183,475 | 160,041 | 140,792 | 88,245 | 70,467 | 56,316 | 56,752 | 56,822 |
| Change | - | -12.77% | -12.03% | -37.32% | -20.15% | -20.08% | 0.77% | 0.12% |
| P/E | 31.7x | 32.6x | 25.5x | 28.1x | 22x | 21.5x | 16.7x | 15.2x |
| PBR | 12.3x | 11.5x | 10.1x | 6.82x | 4.61x | 3.72x | 3.72x | 3.99x |
| PEG | - | -2.4x | 1.6x | -0.7x | -7.92x | -1.2x | 0.6x | 1.6x |
| Capitalization / Revenue | 4x | 3.16x | 2.79x | 1.93x | 1.48x | 1.2x | 1.15x | 1.12x |
| EV / Revenue | 3.93x | 3.12x | 2.74x | 1.91x | 1.52x | 1.23x | 1.2x | 1.16x |
| EV / EBITDA | 24.8x | 23.6x | 19.8x | 19.7x | 19.8x | 14.6x | 12.3x | 10.4x |
| EV / EBIT | 27.5x | 27.1x | 22.3x | 23.8x | 25.1x | 17.7x | 13.9x | 12x |
| EV / FCF | 41.4x | 32.8x | 21.3x | 27x | 32.3x | 18.1x | 17x | 16.1x |
| FCF Yield | 2.41% | 3.04% | 4.7% | 3.7% | 3.1% | 5.51% | 5.9% | 6.2% |
| Dividend per Share 2 | 1.19 | 1.325 | 1.45 | 1.57 | 1.63 | 1.63 | 1.75 | 1.82 |
| Rate of return | 1% | 1.26% | 1.53% | 2.59% | 3.53% | 4.43% | 4.76% | 4.95% |
| EPS 2 | 3.75 | 3.23 | 3.73 | 2.16 | 2.1 | 1.709 | 2.204 | 2.414 |
| Distribution rate | 31.7% | 41% | 38.9% | 72.7% | 77.6% | 95.4% | 79.4% | 75.4% |
| Net sales 1 | 46,710 | 51,217 | 51,362 | 46,309 | 46,398 | 45,602 | 47,359 | 48,932 |
| EBITDA 1 | 7,392 | 6,774 | 7,107 | 4,477 | 3,558 | 3,860 | 4,615 | 5,476 |
| EBIT 1 | 6,675 | 5,915 | 6,311 | 3,702 | 2,811 | 3,181 | 4,092 | 4,731 |
| Net income 1 | 6,046 | 5,070 | 5,700 | 3,219 | 3,108 | 2,549 | 3,277 | 3,747 |
| 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 | 36.80 | 36.80 | 36.80 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 21.54x | 1.23x | 14.59x | 4.43% | 54.59B | |
| 15.14x | 1.07x | 7.98x | 2.53% | 28.82B | |
| 22.02x | 2.66x | 12.14x | 1.1% | 18.41B | |
| 18.39x | 1.76x | 8.88x | -.--% | 9.16B | |
| 15.51x | 0.82x | 7.72x | 5.3% | 2.12B | |
| 5.51x | 0.32x | 1.9x | 7.94% | 1.21B | |
| 6.76x | 0.32x | 2.08x | 7.9% | 1.14B | |
| 6.84x | 1.19x | 5.59x | 11.68% | 812M | |
| 12.49x | 0.34x | 5.14x | 1.76% | 128M | |
| Average | 13.80x | 1.08x | 7.33x | 4.74% | 12.93B | |
| Weighted average by Cap. | 19.25x | 1.43x | 11.66x | 3.22% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- NKE Stock
- Valuation Nike, Inc.
Select your edition
All financial news and data tailored to specific country editions
