As of 2024-12-13, the Intrinsic Value of Doric Nimrod Air Two Ltd (DNA2.L) is 73.02 GBP. This DNA2.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 143.00 GBP, the upside of Doric Nimrod Air Two Ltd is -48.90%.

The range of the Intrinsic Value is 49.80 - 129.66 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	49.80 - 129.66	73.02	-48.9%
DCF (Growth 10y)	55.53 - 135.26	79.10	-44.7%
DCF (EBITDA 5y)	33.80 - 55.93	40.83	-71.4%
DCF (EBITDA 10y)	45.78 - 76.39	56.66	-60.4%
Fair Value	154.40 - 154.40	154.40	7.98%
P/E	115.62 - 147.24	132.94	-7.0%
EV/EBITDA	61.39 - 658.66	282.86	97.8%
EPV	961.69 - 1,641.42	1,301.56	810.2%
DDM - Stable	43.92 - 150.12	97.02	-32.2%
DDM - Multi	(3.57) - (6.61)	(4.42)	-103.1%