Doric Nimrod Air Two Valuation

Is DNA2 undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of DNA2 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: DNA2 (£1.43) is trading below our estimate of fair value (£2.8)

Significantly Below Fair Value: DNA2 is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for DNA2?

Key metric: As DNA2 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for DNA2. This is calculated by dividing DNA2's market cap by their current earnings.
What is DNA2's PE Ratio?
PE Ratio	3x
Earnings	UK£58.22m
Market Cap	UK£175.83m

DNA2 key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	1.3x
Enterprise Value/EBITDA	1.2x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

How does DNA2's PE Ratio compare to its peers?

The above table shows the PE ratio for DNA2 vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	18.4x
MACF Macfarlane Group	11.2x	9.2%	UK£164.9m
ASY Andrews Sykes Group	12.5x	n/a	UK£215.6m
DNA3 Doric Nimrod Air Three	2.9x	n/a	UK£132.0m
SDY Speedy Hire	47.1x	52.8%	UK£127.3m
DNA2 Doric Nimrod Air Two	3x	n/a	UK£175.8m

Price-To-Earnings vs Peers: DNA2 is good value based on its Price-To-Earnings Ratio (3x) compared to the peer average (18.4x).

Price to Earnings Ratio vs Industry

How does DNA2's PE Ratio compare vs other companies in the European Trade Distributors Industry?

2 Companies	Price / Earnings	Estimated Growth	Market Cap

2 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: DNA2 is good value based on its Price-To-Earnings Ratio (3x) compared to the European Trade Distributors industry average (14.4x).

Price to Earnings Ratio vs Fair Ratio

What is DNA2's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

DNA2 PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	3x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate DNA2's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

Aalberts

€3.7b

Offers mission-critical technologies for aerospace, automotive, building, and maritime sectors.

0NX1

€33.78

-3.9%

-6.2%

Forbo Holding

CHF 1.1b

Produces and sells floor coverings, building and construction adhesives, and power transmission and conveyor belt solutions in Europe, the Americas, Asia Pacific, and Africa.

FORNZ

CHF 768.00

-4.7%

-23.9%

StarragTornos Group

CHF 206.6m

Develops, manufactures, and distributes precision machine tools for milling, turning, boring, grinding, and machining of work pieces of metal, composite materials, and ceramics.

STGNZ

CHF 36.00

-7.7%

n/a