The Discounted Cash Flow (DCF) valuation of Norwegian Cruise Line Holdings Ltd (NCLH) is 28.85 USD. With the latest stock price at 24.27 USD, the upside of Norwegian Cruise Line Holdings Ltd based on DCF is 18.9%.
Based on the latest price of 24.27 USD and our DCF valuation, Norwegian Cruise Line Holdings Ltd (NCLH) is a buy. buying NCLH stocks now will result in a potential gain of 18.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.6% - 10.4% | 9.0% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 9.12 - 84.84 | 28.85 |
| Upside | -62.4% - 249.6% | 18.9% |