D

Doric Nimrod Air Three Ltd
LSE:DNA3

Watchlist Manager
Doric Nimrod Air Three Ltd
LSE:DNA3
Watchlist
Price: 63.438 GBX -0.88% Market Closed
Market Cap: £139.6m

Relative Value

The Relative Value of one DNA3 stock under the Base Case scenario is hidden GBX. Compared to the current market price of 63.438 GBX, Doric Nimrod Air Three Ltd is hidden .

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.

DNA3 Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

DNA3 Competitors Multiples
Doric Nimrod Air Three 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 Three Ltd
LSE:DNA3
140.8m GBP 1.9 2.8 0.9 1.2
JP
Mitsubishi Corp
TSE:8058
15.4T JPY 0.9 22.7 26.6 57
JP
Itochu Corp
TSE:8001
15.3T JPY 1.1 16.4 15.6 25.7
JP
Mitsui & Co Ltd
TSE:8031
14.5T JPY 1 15.8 22.2 37.8
JP
Marubeni Corp
TSE:8002
8.4T JPY 1 14.8 17.1 26.8
US
WW Grainger Inc
XMUN:GWW
42.7B EUR 2.8 28.9 22.3 24.5
US
W W Grainger Inc
NYSE:GWW
51.4B USD 2.9 29.7 19.4 21.4
US
Ferguson Enterprises Inc
NYSE:FERG
49.3B USD 1.6 25.2 17.1 19.5
US
United Rentals Inc
NYSE:URI
49.9B USD 3.1 19.7 8.7 15.4
US
Fastenal Co
NASDAQ:FAST
49.7B USD 6.1 39.4 26.9 29.9
JP
Sumitomo Corp
TSE:8053
7.5T JPY 1 12.4 15.7 24.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
GG
D
Doric Nimrod Air Three Ltd
LSE:DNA3
Average EV/EBITDA: 17.5
0.9
N/A N/A
JP
Mitsubishi Corp
TSE:8058
26.6
0%
N/A
JP
Itochu Corp
TSE:8001
15.6
5%
3.1
JP
Mitsui & Co Ltd
TSE:8031
22.2
4%
5.6
JP
Marubeni Corp
TSE:8002
17.1
0%
N/A
US
W
WW Grainger Inc
XMUN:GWW
22.3
6%
3.7
US
W W Grainger Inc
NYSE:GWW
19.4
6%
3.2
US
Ferguson Enterprises Inc
NYSE:FERG
17.1
8%
2.1
US
United Rentals Inc
NYSE:URI
8.7
7%
1.2
US
Fastenal Co
NASDAQ:FAST
26.9
10%
2.7
JP
Sumitomo Corp
TSE:8053
15.7
8%
2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
GG
D
Doric Nimrod Air Three Ltd
LSE:DNA3
Average EV/EBIT: 25.8
1.2
N/A N/A
JP
Mitsubishi Corp
TSE:8058
57
N/A N/A
JP
Itochu Corp
TSE:8001
25.7
N/A N/A
JP
Mitsui & Co Ltd
TSE:8031
37.8
N/A N/A
JP
Marubeni Corp
TSE:8002
26.8
N/A N/A
US
W
WW Grainger Inc
XMUN:GWW
24.5
6%
4.1
US
W W Grainger Inc
NYSE:GWW
21.4
6%
3.6
US
Ferguson Enterprises Inc
NYSE:FERG
19.5
10%
2
US
United Rentals Inc
NYSE:URI
15.4
7%
2.2
US
Fastenal Co
NASDAQ:FAST
29.9
10%
3
JP
Sumitomo Corp
TSE:8053
24.7
N/A N/A