The Discounted Cash Flow (DCF) valuation of Doric Nimrod Air Two Ltd (DNA2.L) is 73.02 GBP. With the latest stock price at 143.00 GBP, the upside of Doric Nimrod Air Two Ltd based on DCF is -48.9%.
| Range | Selected | |
| WACC / Discount Rate | 8.5% - 14.4% | 11.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 49.80 - 129.66 | 73.02 |
| Upside | -65.2% - -9.3% | -48.9% |