As of 2025-07-13, the Intrinsic Value of Doric Nimrod Air Three Ltd (DNA3.L) is 91.18 GBP. This DNA3.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 64.00 GBP, the upside of Doric Nimrod Air Three Ltd is 42.50%.
The range of the Intrinsic Value is 62.08 - 156.85 GBP
Based on its market price of 64.00 GBP and our intrinsic valuation, Doric Nimrod Air Three Ltd (DNA3.L) is undervalued by 42.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 62.08 - 156.85 | 91.18 | 42.5% |
| DCF (Growth 10y) | 68.51 - 156.41 | 95.67 | 49.5% |
| DCF (EBITDA 5y) | 26.28 - 35.12 | 29.69 | -53.6% |
| DCF (EBITDA 10y) | 39.02 - 49.97 | 43.50 | -32.0% |
| Fair Value | 6.37 - 6.37 | 6.37 | -90.04% |
| P/E | 15.72 - 26.69 | 21.56 | -66.3% |
| EV/EBITDA | 28.24 - 277.99 | 143.93 | 124.9% |
| EPV | 654.20 - 808.28 | 731.23 | 1042.6% |
| DDM - Stable | 12.33 - 34.29 | 23.31 | -63.6% |
| DDM - Multi | 31.07 - 44.99 | 35.58 | -44.4% |
| Market Cap (mil) | 133.10 |
| Beta | 0.23 |
| Outstanding shares (mil) | 2.08 |
| Enterprise Value (mil) | 184.39 |
| Market risk premium | 5.98% |
| Cost of Equity | 7.29% |
| Cost of Debt | 5.00% |
| WACC | 6.23% |