The Discounted Cash Flow (DCF) valuation of Doric Nimrod Air Two Ltd (DNA2.L) is 78.49 GBP. With the latest stock price at 146.00 GBP, the upside of Doric Nimrod Air Two Ltd based on DCF is -46.2%.
Based on the latest price of 146.00 GBP and our DCF valuation, Doric Nimrod Air Two Ltd (DNA2.L) is a sell. selling DNA2.L stocks now will result in a potential gain of 46.2%.
| Range | Selected | |
| WACC / Discount Rate | 8.6% - 13.1% | 10.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 56.06 - 127.19 | 78.49 |
| Upside | -61.6% - -12.9% | -46.2% |