Valuation Nike, Inc.

Equities

Market Closed - Nyse Other stock markets 01:30:02 06/06/2026 am IST			After hours 03:41:11 am
42.98 ^USD	-1.47%		42.96	-0.06%

05/06	Lululemon shares drop as forecast cut spotlights challenges for incoming CEO	RE
05/06	Lululemon slides as bleak forecasts deepen turnaround worries	RE

Data adjusted to current consolidation scope

Fiscal Period: May	2021	2022	2023	2024	2025	2026	2027	2028
Capitalization ¹	2,15,602	1,87,042	1,61,783	1,43,465	89,430	63,649	-	-
Change	-	-13.25%	-13.5%	-11.32%	-37.66%	-28.83%	-	-
Enterprise Value (EV) ¹	2,11,541	1,83,475	1,60,041	1,40,792	88,245	66,624	66,401	66,736
Change	-	-13.27%	-12.77%	-12.03%	-37.32%	-24.5%	-0.34%	0.51%
P/E ratio	38.3x	31.7x	32.6x	25.5x	28.1x	28.7x	23.2x	17.6x
PBR	16.9x	12.3x	11.5x	10.1x	6.82x	4.85x	4.8x	4.68x
PEG	-	5.94x	-2.4x	1.6x	-0.7x	-0.9x	1x	0.6x
Capitalization / Revenue	4.84x	4x	3.16x	2.79x	1.93x	1.38x	1.37x	1.31x
EV / Revenue	4.75x	3.93x	3.12x	2.74x	1.91x	1.44x	1.43x	1.37x
EV / EBITDA	27.5x	24.8x	23.6x	19.8x	19.7x	19x	16.7x	13.4x
EV / EBIT	30.5x	27.5x	27.1x	22.3x	23.8x	24.5x	19.9x	15.1x
EV / FCF	35.5x	41.4x	32.8x	21.3x	27x	33x	23.9x	19.4x
FCF Yield	2.82%	2.41%	3.04%	4.7%	3.7%	3.03%	4.19%	5.15%
Dividend per Share ²	1.07	1.19	1.325	1.45	1.57	1.646	1.656	1.779
Rate of return	0.78%	1%	1.26%	1.53%	2.59%	3.83%	3.85%	4.14%
EPS ²	3.56	3.75	3.23	3.73	2.16	1.499	1.852	2.444
Distribution rate	30.1%	31.7%	41%	38.9%	72.7%	110%	89.4%	72.8%
Net sales ¹	44,538	46,710	51,217	51,362	46,309	46,269	46,535	48,678
EBITDA ¹	7,681	7,392	6,774	7,107	4,477	3,498	3,988	4,977
EBIT ¹	6,937	6,675	5,915	6,311	3,702	2,723	3,336	4,409
Net income ¹	5,727	6,046	5,070	5,700	3,219	2,210	2,695	3,539
Net Debt ¹	-4,061	-3,567	-1,742	-2,673	-1,185	2,975	2,752	3,088
Reference price ²	136.46	118.85	105.26	95.05	60.59	42.98	42.98	42.98
Nbr of stocks (in thousands)	15,79,967	15,73,767	15,36,989	15,09,359	14,75,990	14,80,887	-	-
Announcement Date	24/06/21	27/06/22	29/06/23	27/06/24	26/06/25	-	-	-

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.	28.66x	1.44x	19.05x	3.83%	6.36TCr
ADIDAS AG	17.24x	1.21x	8.97x	2.37%	3.27TCr
ASICS CORPORATION	25.72x	3.09x	14.53x	0.86%	1.96TCr
ON HOLDING AG	24.46x	2.4x	12.16x	-.--%	1.23TCr
FENG TAY ENTERPRISES CO., LTD.	13.18x	0.92x	6.72x	5.82%	240.52Cr
XTEP INTERNATIONAL HOLDINGS LIMITED	8.63x	0.45x	3x	5.92%	157.49Cr
361 DEGREES INTERNATIONAL LIMITED	6.05x	0.31x	1.86x	7.3%	136.95Cr
VULCABRAS S.A.	7.39x	1.3x	5.94x	8.29%	88Cr
HWASEUNG ENTERPRISE CO., LTD.	15x	0.38x	5.68x	1.42%	13Cr
Average	16.26x	1.28x	8.66x	3.98%	1.49TCr
Weighted average by Cap.	24.18x	1.68x	14.63x	2.82%