The Discounted Cash Flow (DCF) valuation of Doric Nimrod Air Three Ltd (DNA3.L) is 86.95 GBP. With the latest stock price at 62.00 GBP, the upside of Doric Nimrod Air Three Ltd based on DCF is 40.2%.
Based on the latest price of 62.00 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 40.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 6.8% | 6.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 59.16 - 149.91 | 86.95 |
| Upside | -4.6% - 141.8% | 40.2% |