|
Real-time Estimate
Cboe BZX
13:34:49 2026-08-20 EDT
|
5-day change | 1st Jan Change | ||
| 40.34 USD | -1.72% |
|
-2.03% | -36.60% |
| 12:21pm | Nike, Inc. : RBC gives a Neutral rating | ZD |
| 02:32am | JD Sports cuts profit outlook as US sales drop, shares tumble | RE |
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 | 60,898 | - | - |
| Change | - | -13.5% | -11.32% | -37.66% | -23.45% | -11.05% | - | - |
| Enterprise Value (EV) 1 | 183,475 | 160,041 | 140,792 | 88,245 | 70,467 | 62,494 | 62,801 | 62,738 |
| Change | - | -12.77% | -12.03% | -37.32% | -20.15% | -11.32% | 0.49% | -0.1% |
| P/E | 31.7x | 32.6x | 25.5x | 28.1x | 22x | 23.8x | 18.4x | 16.7x |
| PBR | 12.3x | 11.5x | 10.1x | 6.82x | 4.61x | 4.15x | 4.15x | 4.45x |
| PEG | - | -2.4x | 1.6x | -0.7x | -7.92x | -1.3x | 0.6x | 1.6x |
| Capitalization / Revenue | 4x | 3.16x | 2.79x | 1.93x | 1.48x | 1.33x | 1.28x | 1.24x |
| EV / Revenue | 3.93x | 3.12x | 2.74x | 1.91x | 1.52x | 1.37x | 1.32x | 1.27x |
| EV / EBITDA | 24.8x | 23.6x | 19.8x | 19.7x | 19.8x | 16x | 13.4x | 11.3x |
| EV / EBIT | 27.5x | 27.1x | 22.3x | 23.8x | 25.1x | 19.6x | 15.2x | 13x |
| EV / FCF | 41.4x | 32.8x | 21.3x | 27x | 32.3x | 20.4x | 18.7x | 17.6x |
| FCF Yield | 2.41% | 3.04% | 4.7% | 3.7% | 3.1% | 4.9% | 5.36% | 5.68% |
| Dividend per Share 2 | 1.19 | 1.325 | 1.45 | 1.57 | 1.63 | 1.67 | 1.752 | 1.826 |
| Rate of return | 1% | 1.26% | 1.53% | 2.59% | 3.53% | 4.07% | 4.27% | 4.45% |
| EPS 2 | 3.75 | 3.23 | 3.73 | 2.16 | 2.1 | 1.722 | 2.233 | 2.465 |
| Distribution rate | 31.7% | 41% | 38.9% | 72.7% | 77.6% | 97% | 78.5% | 74.1% |
| Net sales 1 | 46,710 | 51,217 | 51,362 | 46,309 | 46,398 | 45,669 | 47,485 | 49,217 |
| EBITDA 1 | 7,392 | 6,774 | 7,107 | 4,477 | 3,558 | 3,894 | 4,685 | 5,577 |
| EBIT 1 | 6,675 | 5,915 | 6,311 | 3,702 | 2,811 | 3,187 | 4,119 | 4,818 |
| Net income 1 | 6,046 | 5,070 | 5,700 | 3,219 | 3,108 | 2,571 | 3,323 | 3,799 |
| Net Debt 1 | -3,567 | -1,742 | -2,673 | -1,185 | 2,006 | 1,596 | 1,903 | 1,840 |
| Reference price 2 | 118.85 | 105.26 | 95.05 | 60.59 | 46.23 | 41.05 | 41.05 | 41.05 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 23.84x | 1.37x | 16.05x | 4.07% | 60.9B | |
| 16.58x | 1.15x | 8.57x | 2.36% | 31.62B | |
| 27x | 3.27x | 15.03x | 0.92% | 21.71B | |
| 20.76x | 2.03x | 10.15x | -.--% | 10.45B | |
| 14.27x | 0.84x | 8.61x | 4.62% | 2.13B | |
| 6.23x | 0.36x | 2.11x | 7.1% | 1.36B | |
| 6.92x | 0.3x | 1.99x | 7.44% | 1.23B | |
| 6.89x | 1.22x | 5.64x | 11.32% | 826M | |
| 13.22x | 0.35x | 5.24x | 1.67% | 131M | |
| Average | 15.08x | 1.21x | 8.15x | 4.39% | 14.48B | |
| Weighted average by Cap. | 21.74x | 1.65x | 13.11x | 2.92% |
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
