Kalkulacja wyceny (mln)
Wartość firmy (EV)	-
Dług netto	-
Gotówka	-
Udziały mniejszościowe	-
Ilość akcji	-
Wartość godziwa firmy	-
Wartość godziwa akcji	Brak danych

Kalkulacja WACC - koszt kapitału
Stopa wolna od ryzyka	-
Premia rynkowa	-
Beta	-
Udział kapitału własnego	-
Udział długu	-
Koszt kapitału własnego	-
Koszt długu	-
WACC	-

Brak modelowania Monte Carlo

Metoda mnożnikowa – opiera się na porównaniu mnożników firm z branży, w której działa wyceniana spółka (np. EV/EBITDA, P/E, P/BV). Metoda ta bardzo dobrze odzwierciedla bieżący stan rynku, wymaga mniejszej liczby założeń oraz jest prostsza w zastosowaniu. Do jej wad można zaliczyć dużą podatność wyceny na zmienność cen porównywanych spółek, subiektywny dobór porównywalnych firm oraz uproszczenie obrazu spółki prowadzące do pominięcia bardzo istotnych parametrów (np. przewaga konkurencyjna, tempo wzrostu, poziom rentowności, strukturę zadłużenia).

	EV/EBITDA TTM	P/E TTM	P/B TTM
Mediana dla branży	9.2	16.1	1.3
NIKE, Inc.	18.8	20.7	6.7
Mediana / NIKE, Inc.	0.5	0.8	0.2

---

Pozostałe spółki z branży Apparel - Footwear & Accessories

Nazwa firmy	Symbol	Kapitalizacja (mln $)	EV/EBITDA	P/E	P/B	Giełda
Wuxi Double Elephant Micro Fibre Material Co.,Ltd	002395.SZ	646	8.1	8.9	3.3	Shenzhen
BAIKSAN Co,. Ltd	035150.KS	229	2.8	5.1	1.2	KSE
CALIDA Holding AG	0QP3.L	148	9.1	7.4	1.3	London Stock Exchange
Yue Yuen Industrial (Holdings) Limited	0551.HK	2,326	3.0	6.0	0.5	HKSE
China International Development Corporation Limited	0264.HK	84	-55.9	-37.9	-10.4	HKSE
Samyang Tongsang Co., Ltd	002170.KS	107	7.4	13.3	0.3	KSE
Saturday Co.,Ltd	002291.SZ	834	-5.0	-6.0	1.8	Shenzhen
Uni-Chem Co., Ltd.	011330.KS	93	-298.8	-12.1	1.0	KSE
Daphne International Holdings Limited	0210.HK	106	10.6	7.0	1.1	HKSE
Mainland Headwear Holdings Limited	1100.HK	75	2.8	10.6	0.5	HKSE
China Jicheng Holdings Limited	1027.HK	54	16.3	35.3	1.5	HKSE
JS Corporation	194370.KS	253	-5.1	3.2	0.7	KSE
Prosperous Industrial (Holdings) Limited	1731.HK	100	5.4	3.3	0.6	HKSE
361 Degrees International Limited	1361.HK	1,235	8.0	7.7	0.9	HKSE
Anhui Anli Material Technology Co., Ltd.	300218.SZ	438	14.7	15.7	2.1	Shenzhen
Stella International Holdings Limited	1836.HK	1,500	8.7	8.7	1.4	HKSE
Time Watch Investments Limited	2033.HK	85	84.3	61.3	0.3	HKSE
Guangdong Wanlima Industry Co. ,Ltd	300591.SZ	393	-21.1	-18.5	11.2	Shenzhen
Anhui Korrun Co., Ltd.	300577.SZ	688	8.6	12.3	2.2	Shenzhen
The Nature Holdings Co., Ltd.	298540.KQ	135	0.5	11.0	0.5	KOSDAQ
Kingmaker Footwear Holdings Limited	1170.HK	51	-16.9	-27.5	0.4	HKSE
Golden Solar New Energy Technology Holdings Limited	1121.HK	356	-9.0	-8.9	6.5	HKSE
C.banner International Holdings Limited	1028.HK	60	31.6	8.6	0.4	HKSE
Hwaseung Enterprise Co., Ltd.	241590.KS	338	-0.8	13.8	0.9	KSE
Sitoy Group Holdings Limited	1023.HK	63	7.8	-25.7	0.3	HKSE
Shandong Tongda Island New Materials Co.,Ltd.	300321.SZ	366	274.0	264.0	4.2	Shenzhen
Sun Yad Construction Co.,Ltd	1316.TW	155	-13.3	-28.1	1.3	Taiwan
Samsonite International S.A.	1910.HK	2,413	1.5	9.3	1.7	HKSE
Pou Sheng International (Holdings) Limited	3813.HK	343	2.2	4.9	0.3	HKSE
Zhejiang Red Dragonfly Footwear Co., Ltd.	603116.SS	447	-455.9	-26.2	0.8	Shanghai
Zhejiang Aokang Shoes Co., Ltd.	603001.SS	359	-20.7	-9.1	1.0	Shanghai
Aimer Co., Ltd.	603511.SS	805	38.8	41.5	1.3	Shanghai
Harson Trading (China) Co.,Ltd.	603958.SS	622	-118.9	-43.4	5.8	Shanghai
Topscore Fashion Co., Ltd.	603608.SS	302	-24.0	-29.1	2.4	Shanghai
Leshan Giantstar Farming&Husbandry Corporation Limited	603477.SS	1,438	8.6	13.8	3.2	Shanghai
Feng Tay Enterprises Co., Ltd.	9910.TW	3,841	10.1	19.9	4.3	Taiwan
ASICS Corporation	7936.T	17,150	18.8	36.8	10.6	Tokyo
Seiko Holdings Corporation	8050.T	1,186	2.7	13.2	1.1	Tokyo
Paiho Shih Holdings Corporation	8404.TW	265	-0.2	21.8	1.2	Taiwan
Nippi,Incorporated	7932.T	196	5.2	11.5	0.7	Tokyo
Fulgent Sun International (Holding) Co., Ltd.	9802.TW	727	9.9	16.0	1.5	Taiwan
Pou Chen Corporation	9904.TW	3,019	1.1	5.0	0.6	Taiwan
adidas AG	ADS.DE	41,191	11.2	34.8	6.2	Frankfurt Stock Exchange
Alpargatas S.A.	ALPA3.SA	1,124	11.6	16.1	0.8	São Paulo
Delta Plus Group	ALDLT.PA	415	3.0	10.5	1.2	Paris
adidas AG	ADS.F	41,191	11.2	34.8	6.2	Frankfurt Stock Exchange
Alpargatas S.A.	ALPA4.SA	1,144	11.6	16.1	0.8	São Paulo
Campus Activewear Limited	CAMPUS.NS	1,012	32.8	71.7	11.5	National Stock Exchange of India
Birkenstock Holding plc	BIRK	9,534	12.0	32.3	2.9	New York Stock Exchange
Bhartiya International Ltd.	BIL.NS	102	4.6	54.5	1.9	National Stock Exchange of India
Bhartiya International Ltd.	BIL.BO	103	4.6	54.5	1.9	Bombay Stock Exchange
Bata India Limited	BATAINDIA.NS	1,812	15.9	47.1	9.9	National Stock Exchange of India
Bata India Limited	BATAINDIA.BO	1,815	15.9	47.1	9.9	Bombay Stock Exchange
Caleres, Inc.	CAL	427	-1.9	3.8	0.7	New York Stock Exchange
Campus Activewear Limited	CAMPUS.BO	1,011	32.8	71.7	11.5	Bombay Stock Exchange
Dr. Martens plc	DOCS.L	987	4.3	24.0	2.1	London Stock Exchange
Crocs, Inc.	CROX	5,557	4.9	5.8	2.8	NASDAQ Global Select
Deckers Outdoor Corporation	DECK	15,201	12.6	16.1	6.2	New York Stock Exchange
Geox S.p.A.	GEO.MI	130	-5.9	-2.6	1.2	Milan
Grendene S.A.	GRND3.SA	872	5.1	6.8	1.2	São Paulo
Khadim India Limited	KHADIM.NS	56	2.5	16.2	0.3	National Stock Exchange of India
Khadim India Limited	KHADIM.BO	56	2.5	16.2	0.3	Bombay Stock Exchange
Liberty Shoes Ltd.	LIBERTSHOE.BO	81	8.1	50.9	3.1	Bombay Stock Exchange
Mulberry Group plc	MUL.L	94	0.1	-1.6	24.5	London Stock Exchange
Mirza International Limited	MIRZAINT.BO	50	10.7	-120.9	0.8	Bombay Stock Exchange
Mirza International Limited	MIRZAINT.NS	50	10.7	-120.9	0.8	National Stock Exchange of India
Liberty Shoes Ltd.	LIBERTSHOE.NS	80	8.1	50.9	3.1	National Stock Exchange of India
Metro Brands Limited	METROBRAND.NS	3,589	36.9	89.9	18.5	National Stock Exchange of India
Lehar Footwears Limited	LEHAR.BO	52	14.6	41.0	4.0	Bombay Stock Exchange
NIKE, Inc.	NKE.NE	90,743	14.2	19.9	6.4	NEO
NIKE, Inc.	NKE.BA	90,916	15.4	0.6	0.2	Buenos Aires
NIKE, Inc.	NKE.DE	91,267	15.1	19.9	6.4	Frankfurt Stock Exchange
NIKE, Inc.	NKE	90,272	18.3	20.3	6.5	New York Stock Exchange
Relaxo Footwears Limited	RELAXO.BO	1,206	24.8	60.5	4.9	Bombay Stock Exchange
PUMA SE	PUM.DE	3,710	3.0	11.4	1.1	Frankfurt Stock Exchange
Relaxo Footwears Limited	RELAXO.NS	1,208	24.8	60.5	4.9	National Stock Exchange of India
Rocky Brands, Inc.	RCKY	159	0.8	11.7	0.7	NASDAQ Global Select
Safari Industries (India) Limited	SAFARI.NS	1,225	43.4	74.5	11.2	National Stock Exchange of India
Redtape Limited	REDTAPE.BO	819	17.1	30.8	6.7	Bombay Stock Exchange
Shoe Zone plc	SHOE.L	67	0.9	6.6	1.5	London Stock Exchange
Sreeleathers Limited	SREEL.NS	67	17.1	25.2	1.2	National Stock Exchange of India
Skechers U.S.A., Inc.	SKX	9,390	7.6	14.8	1.9	New York Stock Exchange
Sreeleathers Limited	SREEL.BO	67	17.1	25.2	1.2	Bombay Stock Exchange
Steven Madden, Ltd.	SHOO	1,729	7.3	10.2	1.9	NASDAQ Global Select
V.I.P. Industries Limited	VIPIND.BO	706	58.9	-89.8	10.0	Bombay Stock Exchange
Weyco Group, Inc.	WEYS	308	9.3	10.7	1.3	NASDAQ Global Select
V.I.P. Industries Limited	VIPIND.NS	705	58.9	-89.8	10.0	National Stock Exchange of India
Vulcabras S.A.	VULC3.SA	981	7.5	9.2	2.4	São Paulo
Wolverine World Wide, Inc.	WWW	1,400	3.9	19.0	4.5	New York Stock Exchange
Vera Bradley, Inc.	VRA	65	-0.6	-1.0	0.4	NASDAQ Global Select