Three independent discounted-cash-flow-style models value Nike, Inc. every trading day. 3 of 3 currently price NKE above its market price.
| Free Cash Flow model | $77.87 |
| Excess Profit model | $55.03 |
| Residual Earnings model | $111.76 |
| Dividend Discount model | $26.21 |
| Piotroski F-Score | 6 / 9 |
| Return on invested capital | +14.5% |
| Net debt / EBITDA | 0.1× |
| Gross margin | +42.7% |
| Revenue CAGR | -0.3% |
| Cash conversion | 1.1× |
| Dividend yield | +4.7% |
| Buyback yield | +2.2% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open NKE in StockKitty