The Discounted Cash Flow (DCF) valuation of Carnival Corp (CCL) is (18.94) USD. With the latest stock price at 17.27 USD, the upside of Carnival Corp based on DCF is -209.6%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 13.1% | 9.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (23.05) - 13.45 | (18.94) |
| Upside | -233.4% - -22.1% | -209.6% |