The Discounted Cash Flow (DCF) valuation of Doric Nimrod Air Three Ltd (DNA3.L) is 87.48 GBP. With the latest stock price at 63.50 GBP, the upside of Doric Nimrod Air Three Ltd based on DCF is 37.8%.
Based on the latest price of 63.50 GBP and our DCF valuation, Doric Nimrod Air Three Ltd (DNA3.L) is a buy. buying DNA3.L stocks now will result in a potential gain of 37.8%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 6.9% | 6.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 58.40 - 156.41 | 87.48 |
| Upside | -8.0% - 146.3% | 37.8% |