NIKE, Inc. (NKE) DCF Valuation

Nike, Inc. (NKE) Avaliação DCF

US | Consumer Cyclical | Apparel - Footwear & Accessories | NYSE
NIKE, Inc. (NKE) DCF Valuation

Totalmente Editável: Adapte-Se Às Suas Necessidades No Excel Ou Planilhas

Design Profissional: Modelos Confiáveis ​​E Padrão Da Indústria

Pré-Construídos Para Uso Rápido E Eficiente

Compatível com MAC/PC, totalmente desbloqueado

Não É Necessária Experiência; Fácil De Seguir

NIKE, Inc. (NKE) Bundle

Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Avalie as perspectivas financeiras da Nike, Inc. (NKE) como um especialista! Esta calculadora DCF (NKE) fornece dados financeiros pré-preenchidos e flexibilidade total para modificar o crescimento da receita, WACC, margens e outras suposições essenciais para se alinhar às suas previsões.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2020		 AY2
2021		 AY3
2022		 AY4
2023		 AY5
2024		 FY1
2025		 FY2
2026		 FY3
2027		 FY4
2028		 FY5
2029
Revenue 37,403.0 44,538.0 46,710.0 51,217.0 51,362.0 55,713.0 60,432.5 65,551.9 71,104.9 77,128.3
Revenue Growth, % 0 19.08 4.88 9.65 0.28311 8.47 8.47 8.47 8.47 8.47
EBITDA 4,234.0 7,734.0 7,515.0 6,774.0 7,155.0 8,014.9 8,693.8 9,430.3 10,229.2 11,095.7
EBITDA, % 11.32 17.36 16.09 13.23 13.93 14.39 14.39 14.39 14.39 14.39
Depreciation 1,119.0 797.0 840.0 859.0 844.0 1,103.1 1,196.6 1,297.9 1,407.9 1,527.1
Depreciation, % 2.99 1.79 1.8 1.68 1.64 1.98 1.98 1.98 1.98 1.98
EBIT 3,115.0 6,937.0 6,675.0 5,915.0 6,311.0 6,911.8 7,497.3 8,132.4 8,821.3 9,568.6
EBIT, % 8.33 15.58 14.29 11.55 12.29 12.41 12.41 12.41 12.41 12.41
Total Cash 8,787.0 13,476.0 12,997.0 10,675.0 11,582.0 13,924.6 15,104.2 16,383.7 17,771.6 19,277.1
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 2,749.0 4,463.0 4,667.0 4,131.0 4,427.0
Account Receivables, % 7.35 10.02 9.99 8.07 8.62
Inventories 7,367.0 6,854.0 8,420.0 8,454.0 7,519.0 9,388.4 10,183.7 11,046.4 11,982.2 12,997.2
Inventories, % 19.7 15.39 18.03 16.51 14.64 16.85 16.85 16.85 16.85 16.85
Accounts Payable 2,248.0 2,836.0 3,358.0 2,862.0 2,851.0 3,421.4 3,711.2 4,025.6 4,366.6 4,736.5
Accounts Payable, % 6.01 6.37 7.19 5.59 5.55 6.14 6.14 6.14 6.14 6.14
Capital Expenditure -1,086.0 -695.0 -758.0 -969.0 -812.0 -1,065.2 -1,155.4 -1,253.3 -1,359.5 -1,474.6
Capital Expenditure, % -2.9 -1.56 -1.62 -1.89 -1.58 -1.91 -1.91 -1.91 -1.91 -1.91
Tax Rate, % 14.93 14.93 14.93 14.93 14.93 14.93 14.93 14.93 14.93 14.93
EBITAT 2,739.5 5,964.3 6,067.8 4,836.2 5,369.1 5,967.1 6,472.6 7,020.9 7,615.7 8,260.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF -5,095.5 5,453.3 4,901.8 4,732.2 6,029.1 4,225.1 5,592.5 6,066.2 6,580.1 7,137.5
WACC, % 8.84 8.83 8.86 8.81 8.83 8.83 8.83 8.83 8.83 8.83
PV UFCF
SUM PV UFCF 22,674.3
Long Term Growth Rate, % 4.00
Free cash flow (T + 1) 7,423
Terminal Value 153,584
Present Terminal Value 100,587
Enterprise Value 123,261
Net Debt 2,092
Equity Value 121,169
Diluted Shares Outstanding, MM 1,530
Equity Value Per Share 79.21

What You Will Get

  • Editable Forecast Inputs: Adjust key assumptions (growth %, margins, WACC) effortlessly to explore various scenarios.
  • Real-World Data: NIKE, Inc.'s (NKE) financial data pre-loaded to facilitate your analysis.
  • Automatic DCF Outputs: The template computes Net Present Value (NPV) and intrinsic value automatically for you.
  • Customizable and Professional: A sleek Excel model tailored to meet your valuation requirements.
  • Built for Analysts and Investors: Perfect for evaluating projections, confirming strategies, and enhancing efficiency.

Key Features

  • Real-Life NKE Data: Pre-filled with Nike’s historical financials and future growth projections.
  • Fully Customizable Inputs: Modify revenue growth, profit margins, WACC, tax rates, and capital expenditures.
  • Dynamic Valuation Model: Automatic updates to Net Present Value (NPV) and intrinsic value based on your inputs.
  • Scenario Testing: Develop multiple forecasting scenarios to evaluate various valuation outcomes.
  • User-Friendly Design: Intuitive, structured, and suitable for both professionals and newcomers.

How It Works

  • Download: Obtain the pre-built Excel file containing NIKE, Inc.'s (NKE) financial data.
  • Customize: Tailor your forecasts, including sales growth, operating margin, and discount rate.
  • Update Automatically: The intrinsic value and net present value calculations refresh in real-time.
  • Test Scenarios: Generate various projections and instantly compare the results.
  • Make Decisions: Leverage the valuation insights to inform your investment strategies.

Why Choose This Calculator for NIKE, Inc. (NKE)?

  • Precision: Utilizes authentic NIKE financials to guarantee data integrity.
  • Adaptability: Built for users to easily experiment with and adjust inputs.
  • Efficiency: Avoid the complexities of constructing a DCF model from the ground up.
  • Expert-Level: Crafted with the accuracy and functionality expected by CFOs.
  • Intuitive: Simple to navigate, even for those lacking advanced financial modeling skills.

Who Should Use This Product?

  • Finance Students: Master valuation strategies and apply them with real-time data.
  • Academics: Integrate professional valuation models into your teaching or research projects.
  • Investors: Validate your assumptions and evaluate valuation results for NIKE, Inc. (NKE) stock.
  • Analysts: Enhance your efficiency with a ready-to-use, customizable DCF model.
  • Small Business Owners: Understand the analytical approaches used for evaluating large public companies like NIKE.

What the Template Contains

  • Operating and Balance Sheet Data: Pre-filled NIKE, Inc. historical data and forecasts, including revenue, EBITDA, EBIT, and capital expenditures.
  • WACC Calculation: A dedicated sheet for Weighted Average Cost of Capital (WACC), including parameters like Beta, risk-free rate, and share price.
  • DCF Valuation (Unlevered and Levered): Editable Discounted Cash Flow models showing intrinsic value with detailed calculations.
  • Financial Statements: Pre-loaded financial statements (annual and quarterly) to support analysis.
  • Key Ratios: Includes profitability, leverage, and efficiency ratios for NIKE, Inc. (NKE).
  • Dashboard and Charts: Visual summary of valuation outputs and assumptions to analyze results easily.


Disclaimer

All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.

We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.

All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.

No products were found matching.