Nike ($NKE) is a global leader in sporting footware, apparel and equipment. We have always been fans of their advertising – especially this one. The visuals are now dated – but the music from John Lennon is just brilliant.

$NKE is trading close to a 52-week low. So how does the current share price of $NKE look from an intrinsic value perspective?

Valuecruncher valuation model of $NKE with interactive assumptions

Valuecruncher produces a valuation of US$50.18 for $NKE. This is a current valuation (an estimate of intrinsic value using a discounted cash flow model) not a target price. This valuation is 7.8% above the current share price of US$46.53.

Assumptions

• Revenue: Reuters aggregates eight analysts covering $NKE and these analysts have mean estimates of 2009 and 2010 revenues of US$20.26 billion and US$23.15 billion respectively. For our analysis we have used US$20.25 billion in 2009, US$21.75 billion in 2010 and US$22.25 billion in 2011.
• Profitability: We have used an EBITDA margin of 14.0% in 2009 rising to 15.0% in 2010. Reuters has $NKET‘s EBITD margin at 14.5% last year and averaging 15.1% over the last five-years.
• Capital Expenditure: We have assumed capital expenditures of US$400 million per annum moving forward.
• Discount Rate: 11.0%.
• Terminal Growth Rate: 2.5%.

Our analysis incorporates the cash and debt on the $NKE balance sheet – Valuecruncher calculates a net debt number.

Play with our assumptions – what does your analysis say?

Disclosure: None