Is DNA2.L a buy or a sell?
The Discounted Cash Flow (DCF) valuation of Doric Nimrod Air Two Ltd (DNA2.L) is 76.87 GBP. With the latest stock price at 146.00 GBP, the upside of Doric Nimrod Air Two Ltd based on DCF is -47.3%. This means that DNA2.L is a sell according to the DCF valuation model.
| Range | Selected | |
| WACC / Discount Rate | 8.6% - 13.4% | 11.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 54.65 - 125.58 | 76.87 |
| Upside | -62.6% - -14.0% | -47.3% |