Perform Discount Cashflow Analysis

My NKE DCF:

Current FCF: $5.52B

Expected growth rate: 10%

Historic P/FCF: 25

5% discount rate

Sum of all discounted cash flows: $291B

30% MOS: $203B is my fair value estimate

Current Mkt cap is ~$114B.

Here's my work:

https://docs.google.com/spreadsheets/d/1JHF6x2A5xXgUQrfFQskduWvvEqqxCCuu6aUn6ckIH_U/edit?gid=0#gid=0