Nike Inc. Valuation – November 2015 Update $NKE

Benjamin Graham taught that Intelligent Investors must do a thorough fundamental analysis of investment opportunities to determine their intrinsic value and inherent risk.  This is best done by utilizing a systematic approach to analysis that will provide investors with a sense of how a specific company compares to another company or by reviewing the 10 Most Undervalued Companies for the Defensive Investor – October 2015.  By using the ModernGraham method one can review a company’s historical accomplishments and determine an intrinsic value that can be compared across industries.  What follows is a stock analysis showing a specific look at how Nike Inc. (NKE) fares in the ModernGraham valuation model.

Company Profile (obtained from Google Finance): NIKE, Inc. is engaged in the design, development, marketing and selling of athletic footwear, apparel, equipment, accessories and services. The Company sells its products to retail accounts, through NIKE-owned retail stores and Internet Websites (which the Company refers to as its Direct to Consumer or DTC operations), and through a mix of independent distributors and licensees throughout the world. The Company focuses its NIKE Brand product offerings in eight key categories: Running, Basketball, Football (Soccer), Men’s Training, Women’s Training, Action Sports, Sportswear (the Company’s sports-inspired lifestyle products) and Golf. The Company also markets products designed for kids, as well as for other athletic and recreational uses, such as cricket, lacrosse, tennis, volleyball, wrestling, walking and outdoor activities. The Company’s portfolio brands include the NIKE Brand, Jordan Brand, Hurley and Converse.


To read the details of this valuation, you must be logged in as a premium member. If you are not a premium member, please consider becoming one.

Premium members can view a full ModernGraham valuation of the company and have access to download a PDF version of the valuation for easy reference. Here is a free sample valuation pdf, and here is a post detailing what can be found within each individual company’s valuation.


Downloadable PDF version of this valuation:

ModernGraham Valuation of NKE – November 2015

Stage 1: Is this company suitable for the Defensive Investor or the Enterprising Investor?

What kind of Intelligent Investor are you?

Defensive Investor; must pass 6 out of the following 7 tests.
1. Adequate Size of the Enterprise Market Cap > $2Bil $107,180,158,604 Pass
2. Sufficiently Strong Financial Condition Current Ratio > 2 2.89 Pass
3. Earnings Stability Positive EPS for 10 years prior Pass
4. Dividend Record Dividend Payments for 10 years prior Pass
5. Earnings Growth Increase of 33% in EPS in past 10 years using 3 year averages at beginning and end 122.06% Pass
6. Moderate PEmg Ratio PEmg < 20 36.29 Fail
7. Moderate Price to Assets PB Ratio < 2.5 OR PB*PEmg < 50 8.56 Fail
Enterprising Investor; must pass 4 out of the following 5 tests, or be suitable for the Defensive Investor.
1. Sufficiently Strong Financial Condition Current Ratio > 1.5 2.89 Pass
2. Sufficiently Strong Financial Condition Debt to NCA < 1.1 0.11 Pass
3. Earnings Stability Positive EPS for 5 years prior Pass
4. Dividend Record Currently Pays Dividend Pass
5. Earnings Growth EPSmg greater than 5 years ago Pass

Stage 2: Determination of Intrinsic Value

NKE value Chart November 2015

EPSmg $3.47
MG Growth Estimate 9.88%
MG Value $97.92
Opinion Overvalued
MG Value based on 3% Growth $50.25
MG Value based on 0% Growth $29.46
Market Implied Growth Rate 13.89%
Current Price $125.75
% of Intrinsic Value 128.42%

Nike Inc. qualifies for the Enterprising Investor but not the more conservative Defensive Investor.  The Defensive Investor is concerned with the high PEmg and PB ratios.  The Enterprising Investor has no initial concerns.  As a result, all Enterprising Investors following the ModernGraham approach based on Benjamin Graham’s methods should feel comfortable proceeding with further research into the company.

As for a valuation, the company appears to be overvalued after growing its EPSmg (normalized earnings) from $2.09 in 2012 to an estimated $3.47 for 2016.  This level of demonstrated earnings growth does not support the market’s implied estimate of 13.89% annual earnings growth over the next 7-10 years.  As a result, the ModernGraham valuation model, based on Benjamin Graham’s formula, returns an estimate of intrinsic value below the price.

The next part of the analysis is up to individual investors, and requires discussion of the company’s prospects.  What do you think?  What value would you put on Nike Inc. (NKE)?  Where do you see the company going in the future?  Is there a company you like better?  Leave a comment on our Facebook page or mention @ModernGraham on Twitter to discuss.

Stage 3: Information for Further Research

NKE Charts November 2015

Net Current Asset Value (NCAV) $8.40
Graham Number $37.29
PEmg 36.29
Current Ratio 2.89
PB Ratio 8.56
Dividend Yield 0.89%
Number of Consecutive Years of Dividend Growth 8



Useful Links:

ModernGraham tagged articles Morningstar
Google Finance MSN Money
Yahoo Finance Seeking Alpha
GuruFocus SEC Filings

Most Recent Balance Sheet Figures

Total Current Assets $15,238,000,000
Total Current Liabilities $5,276,000,000
Long-Term Debt $1,079,000,000
Total Assets $20,766,000,000
Intangible Assets $412,000,000
Total Liabilities $7,872,000,000
Shares Outstanding (Diluted Average) 877,300,000

Earnings Per Share History

Next Fiscal Year Estimate $4.10
May15 $3.70
May14 $2.97
May13 $2.70
May12 $2.37
May11 $2.20
May10 $1.93
May09 $1.52
May08 $1.87
May07 $1.47
May06 $1.32
May05 $1.12
May04 $0.88
May03 $0.44
May02 $0.61
May01 $0.54
May00 $0.52
May99 $0.39
May98 $0.34
May97 $0.67
May96 $0.47

Earnings Per Share – ModernGraham History

Next Fiscal Year Estimate $3.47
May15 $3.03
May14 $2.61
May13 $2.33
May12 $2.09
May11 $1.90
May10 $1.70
May09 $1.55
May08 $1.49
May07 $1.21
May06 $1.01
May05 $0.81
May04 $0.64
May03 $0.51
May02 $0.53
May01 $0.49
May00 $0.47

Recommended Reading:

Other ModernGraham posts about the company

Nike Inc. Analysis – August 2015 Update $NKE
47 Companies in the Spotlight This Week – 5/16/15
Nike Inc. Quarterly Valuation – May 2015 $NKE
40 Companies in the Spotlight This Week – 2/21/15
Nike Inc. Quarterly Valuation – February 2015 $NKE

Other ModernGraham posts about related companies

American Eagle Outfitters Valuation – November 2015 Update $AEO
Hanesbrands Inc. Valuation – November 2015 Update $HBI
Under Armour Inc Valuation – October 2015 Update $UA
Michael Kors Holdings Limited Analysis – October 2015 Update $KORS
Wolverine World Wide Inc. Analysis – September 2015 Update $WWW
Ralph Lauren Corporation Analysis – September 2015 Update $RL
Gap Inc Analysis – September 2015 Update $GPS
VF Corporation Analysis – September 2015 Update $VFC
L Brands Inc. Analysis – August 2015 Update $LB
Abercrombie & Fitch Company Analysis – Initial Coverage $ANF


The author did not hold a position in any company mentioned in this article at the time of publication and had no intention of changing that position within the next 72 hours.  See my current holdings here.  This article is not investment advice; any reader should speak to a registered investment adviser prior to making any investment decisions.  ModernGraham is not affiliated with the company in any manner.  Please be sure to review our detailed disclaimer.

Leave a Reply

Your email address will not be published. Required fields are marked *

This site uses Akismet to reduce spam. Learn how your comment data is processed.