EN DE
STOCK COMPARISON

Dalrymple Bay Infrastructure vs Nike: Fair Value & Quality

Both stocks run through our valuation models. Here is how Dalrymple Bay Infrastructure (DBI) and Nike (NKE) compare, as of Sep 5, 2026.

As of Sep 5, 2026, Fair Value Calculator sees Nike as the less overvalued of the two: Dalrymple Bay Infrastructure trades at A$5.39 versus a fair value of A$1.98 (-63%), while Nike trades at $38.77 versus $35.63 (-8%).
Dalrymple Bay Infrastructure
DBI.AU · AUD · Industrials
-63%
upside to fair value
overvalued
PriceA$5.39
Fair ValueA$1.98
Quality53/100
Nike
NKE · USD · Consumer Discretionary
-8%
upside to fair value
fairly valued
Price$38.77
Fair Value$35.63
Quality76/100
Get comparisons like this free by email every month: the most undervalued quality stocks.

Head-to-head numbers

Green value = the better side for that row (for valuation multiples: lower = cheaper).

Dalrymple Bay InfrastructureNike
Valuation
88.7×P/E (TTM)20.4×
2.38×P/S (TTM)1.37×
1.95×P/B4.26×
13.8×EV/EBITDA14.1×
—PEG1.69×
−63.2%Fair value upside−8.1%
4.6%Dividend yield4.2%
A$0.25Dividend per share$1.63
Profitability
29%Operating margin12%
0.94×EBIT margin trend (5Y)0.53×
3%Return on equity22%
5%Return on assets6%
Growth
13%Revenue growth (YoY)-1%
10.5%Avg. growth/yr (3Y)-3.2%
—Avg. growth/yr (5Y)0.8%
+17.2%Value creation/yr−5.8%
Balance & size
1.2×Interest coverage (EBIT/interest)76.0×
2.09×Debt / equity0.54×
$2BMarket cap$63B
mixedGrowth qualityweak
Valuation multiples (P/E, P/S, P/B, EV/EBITDA) are shown but not scored here: the two companies sit in different sectors, and multiples only compare fairly between similar business models. PEG stays scored, as it relates the P/E to growth.

Dalrymple Bay Infrastructure leads: 6 to 4 metric wins.

Dash = not meaningfully computable, for example with negative equity.

Quality in detail

The quality score, broken down into the same factor families as on the stock page, 0 to 100 per family.

Dalrymple Bay Infrastructureof which business quality 48 · market factors 69 Nikeof which business quality 70 · market factors 21
ProfitabilityMargins and returns on capital today
18
70
Quality GrowthAre margins and returns improving?
36
34
CashflowEarnings quality: real cash, not paper profit
69
56
Fin. StrengthBalance sheet, leverage, solvency risk
13
78
InvestmentDisciplined investing over empire-building
100
95
Low VolatilityCalm price path (market factor)
89
52
MomentumPrice trend over the last 3–12 months (market factor)
55
12
52W MomentumDistance to the 52-week high (market factor)
68
0
Net IssuanceBuybacks instead of dilution
82
92

What the models say

How far the median fair value (base case) per model family sits from the current price, in percent. The amount in the currency of the trading venue is shown underneath.

above the price, more than 15% above close to the price, 85% to 115% of the price below the price, more than 15% below

Model familyDalrymple Bay InfrastructurePrice A$5.39NikePrice $38.77
DCF Models-42%below the priceA$3.11+1%close to the price$39.14
Earnings-Based-62%below the priceA$2.07-53%below the price$18.25
Dividend Discount-29%below the priceA$3.83-31%below the price$26.69
Multiples-77%below the priceA$1.24-6%close to the price$36.33
Asset-Based-74%below the priceA$1.40-83%below the price$6.72
Growth DCF-89%below the priceA$0.57-4%close to the price$37.37
Economic Profit-79%below the priceA$1.11-46%below the price$20.91
Growth Earnings-50%below the priceA$2.70+6%close to the price$40.93
Minimum-89%below the priceA$0.57-83%below the price$6.72
Maximum-29%below the priceA$3.83+6%close to the price$40.93
Median-68%below the priceA$1.74-19%below the price$31.51
Geometric mean-68%below the priceA$1.71-36%below the price$24.92

Minimum, maximum, median and geometric mean refer to the family values in this table. Geometric because deviations are ratios: half the price and twice the price average to 100%, not 125%.

Dalrymple Bay Infrastructure: 19 of 20 models see the stock below the current price.

Nike: 17 of 25 models see the stock below the current price.

Scenario ranges

From our cautious bear case to the optimistic bull case. The white tick is the current price: left of fair value means room to run.

Dalrymple Bay Infrastructure
Bear A$1.31Fair Value A$1.98Bull A$3.49
A$5.39 = current price (white tick)
Nike
Bear $23.75Fair Value $35.63Bull $44.54
$38.77 = current price (white tick)

Compare two other stocks

Tap a field and type again, ticker or company name.

Free, no sign-up

Ranked within their sector

Where each stock sits within its sector peer group. Band = middle 50% of peers, tick = median, dot = this stock.

Dalrymple Bay Infrastructure · Industrials

Quality score53 · above median
Fair value upside-63% · bottom 25%

Nike · Consumer Discretionary

Quality score76 · Top 25%
Fair value upside-8% · above median

Bottom line

As of Sep 5, 2026, Fair Value Calculator sees Nike as the less overvalued of the two: Dalrymple Bay Infrastructure trades at A$5.39 versus a fair value of A$1.98 (-63%), while Nike trades at $38.77 versus $35.63 (-8%).

Nike has the higher quality score (76/100).

See the full analysis →
Dalrymple Bay Infrastructure · Nike

More comparisons

Popular match-ups from the same sectors, all with fair value and quality score.

Related to Dalrymple Bay Infrastructure

Alphabet Inc Class C vs Verizon CommunicationsAlphabet Inc Class C vs At&tAlphabet Inc Class C vs NetEaseAmazon.com vs PDD Holdings

Related to Nike

Amazon.com vs Sony GroupPDD Holdings vs TeslaSony Group vs TeslaHome Depot vs PDD Holdings
Free · Top-25 report

See the undervalued quality stocks every month

Just your email for the monthly Top-25 report of the most undervalued quality stocks, with fair value, quality and price target. Plus 14 days of Pro to try, no card.

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click. Not financial advice.

A model-based valuation snapshot from 26 models. Values change with price and fundamentals; the date shown above applies.