Her forecast showed that, at a discount rate 12%, Nike was overvalued at its current share price of 42.09. However, she had done a quick sensitivity analysis that revealed Nike was undervalued at discount rates below 11.17%. Because she was about to go a meeting, she asked her new assistant, Joanna Cohen, to estimate Nike's cost of capital.