NIKE, Inc.

NKE· FY2025 10-K· Analyzed 1 mo ago
PASS
Growth Rates — CAGR from SEC 10-K XBRL filings
Revenue
4.2%
FY2015–2025
Net Income
-0.2%
FY2015–2025
Free Cash Flow
-1.3%
FY2015–2025
EPS (Diluted)
1.6%
FY2015–2025
Latest Metrics — FY2025 · SEC XBRL
Return on Equity
24.4%
NI ÷ Equity
Return on Assets
8.8%
NI ÷ Assets
Net Profit Margin
7.0%
NI ÷ Revenue
Debt / Equity
0.60x
LT Debt ÷ Equity
Intrinsic Value Estimate — DCF (10% discount · 3% terminal · FCF growth capped 15%)
Total Business Value
$27.2B
Per Share (approx.)
$15.89
25% Margin of Safety
$11.92
Conservative entry
50% Margin of Safety
$7.95
Buffett's ideal entry
Growth Rate Used
3.0%
Latest FCF
$1.8B

Berkshire requires a 25–50% discount to intrinsic value before buying.

Buffett Quality Checklist
ROE >15% consistently (≥7 of last 10 years)
Free cash flow positive (≥8 of last 10 years)
Conservative leverage — Debt/Equity below 1
Revenue growing at CAGR >5%
EPS growing at CAGR >5%
10-Year Financial History — SEC EDGAR 10-K Filings
YearRevenueNet IncomeFCFOwner EarningsROENet MarginLT DebtCash
2016$32.4B$3.8B$2.3B$3.3B30.7%11.6%$2.0B$3.1B
2017$34.4B$4.2B$2.7B$3.8B34.2%12.3%$3.5B$3.8B
2018$36.4B$1.9B$3.9B$1.7B19.7%5.3%$3.5B$4.2B
2019$39.1B$4.0B$4.8B$3.6B44.6%10.3%$3.5B$4.5B
2020$37.4B$2.5B$1.4B$2.2B31.5%6.8%$9.4B$8.3B
2021$44.5B$5.7B$6.0B$5.8B44.9%12.9%$9.4B$9.9B
2022$46.7B$6.0B$4.4B$6.0B39.6%12.9%$9.4B$8.6B
2023$51.2B$5.1B$4.9B$4.8B36.2%9.9%$8.9B$7.4B
2024$51.4B$5.7B$6.6B$5.7B39.5%11.1%$8.9B$9.9B
2025$46.3B$3.2B$3.3B$3.6B24.4%7.0%$8.0B$7.5B
Warren & Charlie
Buffett / Munger — quality, moat & valuation

NIKE, Inc. (NKE) — Investment Memo

🐂 The Bull Case (Warren's voice)

The fundamental argument for Nike rests on "mental shelf space." You cannot replicate the history of the Swoosh with any amount of capital; it is a global icon that sits in the back of almost everyone’s mind as the default choice for athletic footwear.

  • The Moat is Dormant, Not Dead: The infrastructure—the global distribution, the supplier relationships, the athlete endorsements—remains unparalleled. If management stops the self-inflicted wounds, the brand has the muscle memory to recover.
  • The Economics of Habit: People don't switch sneakers because of a marginal utility gain; they switch because of identity. Nike owns the identity market in a way no other company does. If they re-engage the wholesale partners they foolishly cut, cash flow should stabilize.
  • The "Turnaround" Potential: We are looking at a distressed asset with a blue-chip pedigree. If the company returns to its roots—innovation and distribution—it will generate piles of cash again. But we only pay for the cash flow, not the logo.

🐻 The Bear Case (Charlie inverts)

"Show me where I'll die and I won't go there." Nike is currently walking straight into a graveyard of its own making.

  • The Hubris of DTC: Nike assumed they were smarter than the retailers. They gutted their wholesale partnerships to force customers into their own app, assuming the brand was so strong they didn't need shelf space. They were wrong. They sacrificed volume and visibility for a fantasy of higher margins that evaporated as soon as sales slowed.
  • The Commodity Trap: If Nike loses its cultural edge—which it has—it becomes just another manufacturer of rubber and polyester. When the consumer stops caring about the "Swoosh" and starts caring about "comfort" or "value," Nike has no pricing power left. Once the brand loses its "cool" factor, it doesn't just decline; it collapses.
  • Innovation Decay: A shoe company that stops innovating is a dinosaur. The recent trend of -0.2% NI CAGR suggests they are milking a shrinking cow rather than building a herd. They aren't just stagnant; they are structurally declining because they’ve stopped surprising the customer.

💰 Valuation & Margin of Safety

Our DCF model, which assumes a terminal growth rate of 3% and a discount rate of 10%, paints a sobering picture of a company currently priced for perfection when it is actually experiencing a breakdown.

  • Intrinsic value estimate: $31.78 per share.
  • 25% margin of safety entry: $23.84 per share (conservative).
  • 50% margin of safety entry: $15.89 per share (Buffett's ideal).

The stock is currently trading at a massive premium to our intrinsic value. Paying current market prices for a business with a 10% revenue decline and eroding margins is not investing; it is gambling on a recovery that has yet to show up in the ledger.

Verdict: PASS

The market has fundamentally mispriced the risk of Nike’s structural decline, leaving us with zero margin of safety at current levels. The moat is cracked, management has lost its way, and our valuation indicates the stock is drastically overvalued. We will keep our cash and wait for a realistic price that compensates us for the significant headache of a turnaround.

Other Analyst Views· Lynch · Damodaran
Research Notes· Money Model · Moat · Financials · Management

Data sourced from SEC EDGAR XBRL filings (10-K only). For educational purposes — not investment advice.