As of 2024-12-13, the Intrinsic Value of DP Aircraft I Ltd (DPA.L) is
0.08 USD. This DPA.L valuation is based on the model Peter Lynch Fair Value.
With the current market price of 0.06 USD, the upside of DP Aircraft I Ltd is
37.19%.
DPA.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(0.26) - 1.32 |
(0.22) |
-463.8% |
| DCF (Growth 10y) |
(0.26) - 1.33 |
(0.21) |
-456.7% |
| DCF (EBITDA 5y) |
(0.28) - (0.27) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(0.27) - (0.25) |
(1,234.50) |
-123450.0% |
| Fair Value |
0.08 - 0.08 |
0.08 |
37.19% |
| P/E |
0.18 - 0.23 |
0.21 |
247.1% |
| EV/EBITDA |
(0.27) - (0.14) |
(0.22) |
-466.7% |
| EPV |
0.27 - 1.22 |
0.74 |
1140.6% |
| DDM - Stable |
0.16 - 0.63 |
0.39 |
555.4% |
| DDM - Multi |
(0.10) - (0.32) |
(0.15) |
-355.2% |
DPA.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
15.36 |
| Beta |
-0.03 |
| Outstanding shares (mil) |
256.00 |
| Enterprise Value (mil) |
95.55 |
| Market risk premium |
5.48% |
| Cost of Equity |
8.54% |
| Cost of Debt |
8.37% |
| WACC |
8.38% |