Is DNA3.L a buy or a sell?
The Discounted Cash Flow (DCF) valuation of Doric Nimrod Air Three Ltd (DNA3.L) is 85.93 GBP. With the latest stock price at 64.00 GBP, the upside of Doric Nimrod Air Three Ltd based on DCF is 34.3%. This means that DNA3.L is a buy according to the DCF valuation model.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 6.9% | 6.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 58.12 - 149.61 | 85.93 |
| Upside | -9.2% - 133.8% | 34.3% |