The Discounted Cash Flow (DCF) valuation of Carnival Corp (CCL) is (19.95) USD. With the latest stock price at 25.85 USD, the upside of Carnival Corp based on DCF is -177.2%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 10.5% | 8.3% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (22.60) - (2.83) | (19.95) |
| Upside | -187.4% - -111.0% | -177.2% |