investorscraft@gmail.com

Intrinsic ValueDoric Nimrod Air Two Limited (DNA2.L)

Previous Close£146.00
Intrinsic Value
Upside potential
Previous Close
£146.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Doric Nimrod Air Two Limited operates in the specialized niche of aircraft leasing within the broader financial services sector. The company acquires, leases, and sells aircraft, primarily focusing on long-term lease agreements with airlines, which provide stable, contracted cash flows. This model mitigates operational risks associated with airline industry volatility while capitalizing on the essential demand for air travel. Positioned as a pure-play aircraft lessor, the firm benefits from its expertise in asset management and structured financing, offering investors exposure to aviation assets without direct operational involvement. The company’s strategic focus on high-demand aircraft types enhances its ability to maintain high utilization rates and secure favorable lease terms. Its market position is further strengthened by its headquarters in St. Peter Port, Guernsey, a jurisdiction known for its favorable regulatory environment for investment vehicles. Doric Nimrod Air Two’s targeted approach allows it to navigate the competitive leasing landscape effectively, leveraging its niche specialization to deliver consistent returns.

Revenue Profitability And Efficiency

In the fiscal year ending March 2024, Doric Nimrod Air Two reported revenue of 108.9 million GBp, with net income reaching 58.2 million GBp, reflecting a robust profit margin. The absence of capital expenditures underscores the asset-light nature of its leasing model, while operating cash flow of 39.0 million GBp indicates efficient cash generation from its lease portfolio. The company’s ability to convert revenue into net income highlights its operational efficiency.

Earnings Power And Capital Efficiency

The company’s diluted EPS of 0.37 GBp demonstrates its earnings power, supported by a capital-efficient business model. With no significant capital expenditures, Doric Nimrod Air Two allocates resources primarily toward maintaining its aircraft portfolio and servicing debt, ensuring high returns on invested capital. The stable cash flow from leases underpins its ability to sustain profitability without heavy reinvestment.

Balance Sheet And Financial Health

Doric Nimrod Air Two maintains a strong balance sheet, with cash and equivalents of 31.6 million GBp and minimal total debt of 2.2 million GBp. This low leverage ratio indicates prudent financial management and ample liquidity to meet obligations. The company’s financial health is further reinforced by its ability to generate consistent operating cash flow, providing a solid foundation for future growth or dividend distributions.

Growth Trends And Dividend Policy

The company’s growth is tied to the demand for leased aircraft, with its dividend policy reflecting its stable cash flows. A dividend per share of 14.9651 GBp suggests a commitment to returning capital to shareholders. While growth may be moderate due to the nature of its business, the firm’s focus on high-quality leases ensures predictable income streams, supporting sustained dividend payouts.

Valuation And Market Expectations

With a market capitalization of approximately 180.2 million GBp and a beta of 0.523, Doric Nimrod Air Two is perceived as a lower-risk investment within the financial services sector. The market likely values the company for its stable income and niche positioning, though its growth prospects may be limited by the cyclical nature of the aviation industry.

Strategic Advantages And Outlook

Doric Nimrod Air Two’s strategic advantages lie in its specialized leasing model and strong balance sheet. The outlook remains stable, supported by consistent demand for aircraft leasing and the company’s disciplined financial management. However, external factors such as airline industry health and interest rate fluctuations could influence future performance. The firm’s ability to maintain high lease utilization will be critical to its ongoing success.

Sources

Company filings, London Stock Exchange data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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