The Discounted Cash Flow (DCF) valuation of Doric Nimrod Air Three Ltd (DNA3.L) is 85.95 GBP. With the latest stock price at 60.50 GBP, the upside of Doric Nimrod Air Three Ltd based on DCF is 42.1%.
Based on the latest price of 60.50 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 42.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.6% - 6.9% | 6.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 58.42 - 148.33 | 85.95 |
| Upside | -3.4% - 145.2% | 42.1% |