DCF valuation of Nike (Simplified)
Nike Revenue Growth (5 year) 10.89% year 0 1 2 3 4 5 growth rate 10.89% 10.89% 10.89% 10.89% 10.89% revenue 33917.00 37610.56 41706.35 46248.17 51284.60 56869.49 operatingmargin 13.60% 13.60% 13.60% 13.60% 13.60% 13.60% operating income (EBIT) 4612.71 5115.04 5672.06 6289.75 6974.71 7734.25 tax rate 20% 20% 20% 20% 20% 20% tax adjusted EBIT 3690.17 4092.03 4537.65 5031.80 5579.76 6187.40 "+Depreciation and Amortization" 691.00 760.10 836.11 919.72 1011.69 1112.86 ...