Doric Nimrod Air Three will distribute proceeds to shareholders post liquidation

Henderson

Invested

Community Contributor

Published

11 Jul 25

Updated

11 Jul 25

Henderson's Fair Value

UK£0.95

33.9% undervalued

11 Jul

UK£0.63

20.7%

Author's Valuation

UK£0.9

33.9% undervalued

Henderson's Fair Value

Narrative

Updates0

Henderson'sFair Value

UK£0.9

33.9% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

0.00%

Trade Distributors revenue growth rate

5.42%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

7.52%

Calculation

UK£97.41m

Earnings '30

3.02x

PE Ratio '30

UK£293.94m

Market Cap '30

UK£293.94m

Market Cap '30

220.00m

No. shares '30

UK£1.34

Share Price '30

UK£1.34 Share Price '30

Discounted to 2025 @ 7.06% p.a.

UK£0.95

Fair Value '25