investorscraft@gmail.com

Intrinsic ValueDoric Nimrod Air One Limited (DNA.L)

Previous Close£60.00
Intrinsic Value
Upside potential
Previous Close
£60.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Doric Nimrod Air One Limited operates in the rental and leasing services sector, specifically within the industrials industry. The company, based in the Channel Islands, focuses on leasing aircraft, generating revenue through long-term lease agreements. Its business model is centered on stable cash flows from leasing assets, primarily targeting the aviation industry. The company’s market position is niche, catering to airlines and other aviation stakeholders seeking flexible leasing solutions without the capital burden of outright ownership. Doric Nimrod Air One’s operations are characterized by a low-risk profile, as lease agreements typically span multiple years, ensuring predictable income streams. The company’s strategic focus on aviation leasing differentiates it from broader leasing firms, allowing it to capitalize on specialized industry knowledge and relationships. However, its market share remains modest compared to larger global leasing players, reflecting its targeted approach.

Revenue Profitability And Efficiency

For FY 2022, the company reported revenue of 13,745,485 GBp, with net income of 1,270,990 GBp, reflecting a net margin of approximately 9.2%. Operating cash flow stood at 8,359,291 GBp, indicating strong cash generation relative to net income. The absence of capital expenditures suggests a capital-light model focused on leasing existing assets rather than significant reinvestment.

Earnings Power And Capital Efficiency

The diluted EPS of 0.0299 GBp underscores modest earnings power, though the company’s operating cash flow highlights efficient cash conversion. With no capital expenditures, the business demonstrates capital efficiency, as it relies on leased assets rather than heavy infrastructure investments. The lack of debt repayment pressures further supports stable earnings retention.

Balance Sheet And Financial Health

The company maintains a solid balance sheet, with cash and equivalents of 3,325,434 GBp against total debt of 2,472,959 GBp, indicating a healthy liquidity position. The low debt level relative to cash reserves suggests minimal financial risk, supporting the company’s ability to meet obligations and sustain operations without leveraging.

Growth Trends And Dividend Policy

Growth appears steady but unspectacular, with revenue and net income reflecting a stable leasing business. The dividend per share of 87.525 GBp signals a commitment to shareholder returns, likely supported by predictable cash flows. However, the lack of capital expenditures may limit aggressive expansion, suggesting a focus on maintaining current operations rather than scaling.

Valuation And Market Expectations

With a market capitalization not explicitly provided, valuation metrics are unclear. The company’s niche focus and stable cash flows may appeal to income-focused investors, but its limited growth prospects could temper broader market enthusiasm. The absence of beta data suggests low correlation with broader market movements, aligning with its specialized business model.

Strategic Advantages And Outlook

Doric Nimrod Air One’s strategic advantage lies in its specialized aviation leasing focus, offering stability through long-term contracts. The outlook remains steady, with predictable cash flows and low financial risk. However, reliance on the aviation sector’s health introduces exposure to industry cyclicality, though its capital-light model mitigates downside risks.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount