Current yield on US Treasuries

3-month 3.59%
6-month 3.59%
1-year 3.59%
5-year 4.88%
10-year 5.39%
20-year 5.64%

Historical Equity Risk Premiums (1926-1999)

Geometric mean 5.60%
Arithmetic mean 7.30%

Current yield on Publicly Traded Nike Debt

Face value $ 100.00
Coupon 6.50%
Issued 7/15/1996
Maturity 7/15/2021
Current Price $ 94.60

Nike Historic Betas

1996 0.98
1997 0.84
1998 0.84
1999 0.63
2000 0.83
YTD 06/30/00 0.68

Average 0.81
 Total flows VA total flows
2002 764.1 764.10 1
2003 663.1 663.10 2
2004 777.6 777.60 3
2005 866.2 866.20 4
2006 1014 1014.00 5
2007 1117.6 1117.60 6
2008 1275.2 1275.20 7
2009 1351.7 1351.70 8
2010 1483.7 1483.70 9
2011 14306 14306.00 10

Valor empresa 23619.20

Deuda 1291.2
Valor patr 22328.00
acciones 271.5
Valor intrinsico accion $ 82.24
Sobre
($176.86)

5%