CCL
Carnival Corp
Price:  
15.00 
USD
Volume:  
22,761,868.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Carnival Intrinsic Value

%
Upside

As of 2024-05-20, the Intrinsic Value of Carnival Corp (CCL) is 8.00 USD. This Carnival valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 15.00 USD, the upside of Carnival Corp is %.

The range of the Intrinsic Value is (12.92) - 312.97 USD

15.00 USD
Stock Price
8.00 USD
Intrinsic Value
Intrinsic Value Details

Carnival Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (43.94) - (31.64) (32.60) -317.3%
DCF (Growth 10y) (12.92) - 312.97 8.00 -46.7%
DCF (EBITDA 5y) 59.22 - 118.67 83.84 459.0%
DCF (EBITDA 10y) 54.24 - 175.15 99.42 562.8%
Fair Value 1.59 - 1.59 1.59 -89.37%
P/E 6.75 - 10.21 8.30 -44.7%
EV/EBITDA 14.48 - 22.13 16.43 9.5%
EPV (37.78) - (60.99) (49.38) -429.2%
DDM - Stable 2.56 - 13.47 8.01 -46.6%
DDM - Multi 17.54 - 76.32 29.05 93.7%

Carnival Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 19,006.80
Beta 2.29
Outstanding shares (mil) 1,267.12
Enterprise Value (mil) 47,503.80
Market risk premium 4.60%
Cost of Equity 9.43%
Cost of Debt 10.86%
WACC 10.25%