D

Doric Nimrod Air Two Ltd
LSE:DNA2

Watchlist Manager
Doric Nimrod Air Two Ltd
LSE:DNA2
Watchlist
Price: 0.146 GBX -99.9% Market Closed
Market Cap: 180.2m GBX

Relative Value

There is not enough data to reliably calculate the relative value of DNA2.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

DNA2 Relative Value
Base Case
Not Available
D
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
vs Industry
Median 3Y
1 135
Median 5Y
1 079.2
Industry
0.7
vs History
vs Industry
Median 3Y
20 063.6
Median 5Y
23.6
Industry
15.6
vs History
vs Industry
Median 3Y
1 446.7
Median 5Y
1 245.5
Industry
8.8
vs History
vs Industry
Median 3Y
5 103.8
Median 5Y
4 739
Industry
14.8
vs History
vs Industry
Median 3Y
856.1
Median 5Y
814.1
Industry
1.2
vs History
vs Industry
Median 3Y
1 134.8
Median 5Y
1 079
Industry
0.9
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
4.4
vs History
vs Industry
Median 3Y
1 679.9
Median 5Y
1 679.9
Industry
9.3
vs History
vs Industry
Median 3Y
7 496.1
Median 5Y
3 191.3
Industry
12.4
vs History
vs Industry
Median 3Y
1 446.4
Median 5Y
1 245.3
Industry
10
vs History
vs Industry
Median 3Y
1 446.4
Median 5Y
1 245.3
Industry
12.2
vs History
vs Industry
Median 3Y
492.7
Median 5Y
406.5
Industry
0.9

Multiples Across Competitors

DNA2 Competitors Multiples
Doric Nimrod Air Two Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
GG
Doric Nimrod Air Two Ltd
LSE:DNA2
180.2m GBP 1.3 23.6 1.7 7.6
JP
Itochu Corp
TSE:8001
15.6T JPY 1.1 16.6 15.9 26.1
JP
Mitsubishi Corp
TSE:8058
14.2T JPY 0.8 20.7 24.9 53.2
JP
Mitsui & Co Ltd
TSE:8031
13.8T JPY 1 15.1 21.3 36.3
US
United Rentals Inc
NYSE:URI
60.1B USD 3.8 23.7 10.2 18
US
W W Grainger Inc
NYSE:GWW
49.2B USD 2.8 28.3 18.6 20.5
US
WW Grainger Inc
XMUN:GWW
41.9B EUR 2.8 28.2 18.5 20.3
US
Fastenal Co
NASDAQ:FAST
48.4B USD 6.1 39.5 26.9 29.9
JP
Marubeni Corp
TSE:8002
7.6T JPY 0.9 13.3 15.6 24.4
US
Ferguson Enterprises Inc
NYSE:FERG
46.8B USD 1.5 23.9 16.3 18.6
JP
Sumitomo Corp
TSE:8053
6.8T JPY 0.9 11.2 14.5 22.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
GG
D
Doric Nimrod Air Two Ltd
LSE:DNA2
Average EV/EBITDA: 16.8
1.7
N/A N/A
JP
Itochu Corp
TSE:8001
15.9
5%
3.2
JP
Mitsubishi Corp
TSE:8058
24.9
0%
N/A
JP
Mitsui & Co Ltd
TSE:8031
21.3
4%
5.3
US
United Rentals Inc
NYSE:URI
10.2
7%
1.5
US
W W Grainger Inc
NYSE:GWW
18.6
6%
3.1
US
W
WW Grainger Inc
XMUN:GWW
18.5
6%
3.1
US
Fastenal Co
NASDAQ:FAST
26.9
10%
2.7
JP
Marubeni Corp
TSE:8002
15.6
0%
N/A
US
Ferguson Enterprises Inc
NYSE:FERG
16.3
8%
2
JP
Sumitomo Corp
TSE:8053
14.5
8%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
GG
D
Doric Nimrod Air Two Ltd
LSE:DNA2
Average EV/EBIT: 25.3
7.6
N/A N/A
JP
Itochu Corp
TSE:8001
26.1
N/A N/A
JP
Mitsubishi Corp
TSE:8058
53.2
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
36.3
N/A N/A
US
United Rentals Inc
NYSE:URI
18
6%
3
US
W W Grainger Inc
NYSE:GWW
20.5
6%
3.4
US
W
WW Grainger Inc
XMUN:GWW
20.3
6%
3.4
US
Fastenal Co
NASDAQ:FAST
29.9
11%
2.7
JP
Marubeni Corp
TSE:8002
24.4
N/A N/A
US
Ferguson Enterprises Inc
NYSE:FERG
18.6
10%
1.9
JP
Sumitomo Corp
TSE:8053
22.9
N/A N/A