As of 2024-12-15, the Intrinsic Value of Doric Nimrod Air Three Ltd (DNA3.L) is 83.14 GBP. This DNA3.L valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 62.00 GBP, the upside of Doric Nimrod Air Three Ltd is 34.10%.

The range of the Intrinsic Value is 56.29 - 144.00 GBP

	Range	Selected	Upside
a
DCF (Growth 5y)	56.29 - 144.00	83.14	34.1%
DCF (Growth 10y)	62.16 - 143.63	87.27	40.8%
DCF (EBITDA 5y)	19.63 - 42.97	33.01	-46.8%
DCF (EBITDA 10y)	32.22 - 55.56	44.98	-27.4%
Fair Value	6.03 - 6.03	6.03	-90.28%
P/E	18.86 - 45.60	29.34	-52.7%
EV/EBITDA	31.76 - 343.33	156.22	152.0%
EPV	602.14 - 754.80	678.47	994.3%
DDM - Stable	11.30 - 31.65	21.48	-65.4%
DDM - Multi	28.91 - 41.91	33.11	-46.6%