As of 2024-12-14, the Intrinsic Value of Carnival PLC (CCL.L) is
2,696.03 GBP. This CCL.L valuation is based on the model Discounted Cash Flows (Growth Exit 10Y).
With the current market price of 1,870.00 GBP, the upside of Carnival PLC is
44.20%.
The range of the Intrinsic Value is 481.05 - 25,104.25 GBP
2,696.03 GBP
Intrinsic Value
CCL.L Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(1,149.24) - 6,793.72 |
(436.82) |
-123.4% |
| DCF (Growth 10y) |
481.05 - 25,104.25 |
2,696.03 |
44.2% |
| DCF (EBITDA 5y) |
4,455.00 - 7,652.76 |
6,211.97 |
232.2% |
| DCF (EBITDA 10y) |
5,047.80 - 11,208.27 |
7,969.56 |
326.2% |
| Fair Value |
255.13 - 255.13 |
255.13 |
-86.36% |
| P/E |
672.16 - 1,097.07 |
977.74 |
-47.7% |
| EV/EBITDA |
1,042.48 - 3,263.73 |
1,970.73 |
5.4% |
| EPV |
(5,123.63) - (8,555.86) |
(6,839.74) |
-465.8% |
| DDM - Stable |
467.91 - 2,890.09 |
1,679.00 |
-10.2% |
| DDM - Multi |
1,677.40 - 8,396.53 |
2,833.73 |
51.5% |
CCL.L Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
25,971.12 |
| Beta |
0.58 |
| Outstanding shares (mil) |
13.89 |
| Enterprise Value (mil) |
47,701.45 |
| Market risk premium |
5.98% |
| Cost of Equity |
8.61% |
| Cost of Debt |
8.77% |
| WACC |
8.65% |