CCL
Carnival Corp
Price:  
25.73 
USD
Volume:  
22,444,040.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Carnival Intrinsic Value

23.70 %
Upside

As of 2025-02-19, the Intrinsic Value of Carnival Corp (CCL) is 31.83 USD. This Carnival valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 25.73 USD, the upside of Carnival Corp is 23.70%.

The range of the Intrinsic Value is 6.09 - 198.61 USD

25.73 USD
Stock Price
31.83 USD
Intrinsic Value
Intrinsic Value Details

Carnival Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (22.37) - (2.37) (19.70) -176.6%
DCF (Growth 10y) 6.09 - 198.61 31.83 23.7%
DCF (EBITDA 5y) 80.02 - 111.56 94.57 267.5%
DCF (EBITDA 10y) 92.68 - 158.79 121.67 372.9%
Fair Value 5.97 - 5.97 5.97 -76.80%
P/E 10.43 - 27.32 18.39 -28.5%
EV/EBITDA 24.34 - 35.39 26.65 3.6%
EPV (41.77) - (56.25) (49.01) -290.5%
DDM - Stable 9.68 - 50.20 29.94 16.4%
DDM - Multi 16.42 - 68.87 26.83 4.3%

Carnival Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 33,680.83
Beta 1.49
Outstanding shares (mil) 1,309.01
Enterprise Value (mil) 61,014.83
Market risk premium 4.60%
Cost of Equity 9.39%
Cost of Debt 7.07%
WACC 8.27%