Company Description: Nike, Inc. is the world's leading designer and marketer of high-quality athletic footwear, athletic apparel and accessories.
Fair Value: In calculating fair value, I consider the NPV MMA Differential Fair Value along with these four calculations of fair value, see page 2 of the linked PDF for a detailed description:
1. Avg. High Yield Price
2. 20-Year DCF Price
3. Avg. P/E Price
4. Graham Number
NKE is trading at a premium to all four valuations above. The stock is trading at a 79.2% premium to its calculated fair value of $42.24. NKE did not earn any Stars in this section.
Dividend Analytical Data: In this section there are three possible Stars and three key metrics, see page 2 of the linked PDF for a detailed description:
1. Free Cash Flow Payout
2. Debt To Total Capital
3. Key Metrics
4. Dividend Growth Rate
5. Years of Div. Growth
6. Rolling 4-yr Div. > 15%
NKE earned two Stars in this section for 1.) and 2.) above. A Star was earned since the Free Cash Flow payout ratio was less than 60% and there were no negative Free Cash Flows over the last 10 years. The stock earned a Star as a result of its most recent Debt to Total Capital being less than 45%. The company has paid a cash dividend to shareholders every year since 1984 and has increased its dividend payments for 11 consecutive years.
Dividend Income vs. MMA: Why would you assume the equity risk and invest in a dividend stock if you could earn a better return in a much less risky money market account (MMA) or Treasury bond? This section compares the earning ability of this stock with a high yield MMA. Two items are considered in this section, see page 2 of the linked PDF for a detailed description:
1. NPV MMA Diff.
2. Years to > MMA
The NPV MMA Diff. of the $199 is below the $2,400 target I look for in a stock that has increased dividends as long as NKE has. If NKE grows its dividend at 16.1% per year, it will take 11 years to equal a MMA yielding an estimated 20-year average rate of 3.41%. The 11 years is more than the 10 years maximum I like to see.
Memberships and Peers: NKE is a member of the S&P 500 and a member of the Broad Dividend Achievers™ Index. The company's peer group includes: Crocs, Inc. (CROX) with a 0.0% yield, Deckers Outdoor Corporation (DECK) with a 0.0% yield and Wolverine World Wide, Inc. (WWW) with a 0.4% yield.
Conclusion: NKE did not earn any Stars in the Fair Value section, earned two Stars in the Dividend Analytical Data section and did not earn any Stars in the Dividend Income vs. MMA section for a total of two Stars. This quantitatively ranks NKE as a 2-Star Weak stock.
Using my D4L-PreScreen.xls model, I determined the share price would need to decrease to $35.29 before NKE's NPV MMA Differential increased to the $2,400 minimum that I look for in a stock with 11 years of consecutive dividend increases. At that price the stock would yield 1.7%.
Resetting the D4L-PreScreen.xls model and solving for the dividend growth rate needed to generate the target $2,400 NPV MMA Differential, the calculated rate is 22.7%. This dividend growth rate is well above the 16.1% used in this analysis, thus providing no margin of safety. NKE has a risk rating of 2.00 which classifies it as a Medium risk stock.
NKE is the largest and most dominant player in the athletic footwear and apparel category. Despite increasing global competition and weak consumer spending in the U.S. and Europe, the company enjoys strong financial and operating metrics, largely the result of its dominant brand.
NKE is focused on meeting the needs of the more discerning and sophisticated Chinese consumers and is starting to see gains in this important market. In its fiscal Q1/2014, the company saw growth of over 20% for its own retail stores in China. The stock is currently trading well above my calculated fair value of $42.24 and its yield is below my minimum, so for now I will remain on the sidelines.
Full Disclosure: At the time of this writing, I held no position NKE (0.0% of my Dividend Growth Portfolio). See a list of all my dividend growth holdings here.
Disclaimer: Material presented here is for informational purposes only. The above quantitative stock analysis, including the Star rating, is mechanically calculated and is based on historical information. The analysis assumes the stock will perform in the future as it has in the past. This is generally never true. Before buying or selling any stock you should do your own research and reach your own conclusion. See my Disclaimer for more information.
This article was written by