As of 2025-05-26, the Intrinsic Value of Carnival Corp (CCL) is 78.77 USD. This Carnival valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 22.25 USD, the upside of Carnival Corp is 254.00%.
The range of the Intrinsic Value is 36.64 - 262.20 USD
Based on its market price of 22.25 USD and our intrinsic valuation, Carnival Corp (CCL) is undervalued by 254.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (10.27) - 44.75 | (0.03) | -100.1% |
| DCF (Growth 10y) | 36.64 - 262.20 | 78.77 | 254.0% |
| DCF (EBITDA 5y) | 83.76 - 117.09 | 95.61 | 329.7% |
| DCF (EBITDA 10y) | 105.35 - 170.29 | 130.16 | 485.0% |
| Fair Value | 39.08 - 39.08 | 39.08 | 75.65% |
| P/E | 21.23 - 31.76 | 22.54 | 1.3% |
| EV/EBITDA | 22.26 - 44.81 | 28.88 | 29.8% |
| EPV | 11.10 - 27.43 | 19.26 | -13.4% |
| DDM - Stable | 11.36 - 44.45 | 27.90 | 25.4% |
| DDM - Multi | 30.37 - 97.70 | 46.98 | 111.2% |
| Market Cap (mil) | 29,191.78 |
| Beta | 1.73 |
| Outstanding shares (mil) | 1,311.99 |
| Enterprise Value (mil) | 55,376.78 |
| Market risk premium | 4.60% |
| Cost of Equity | 10.40% |
| Cost of Debt | 6.24% |
| WACC | 8.38% |