The Discounted Cash Flow (DCF) valuation of Norwegian Cruise Line Holdings Ltd (NCLH) is 7.80 USD. With the latest stock price at 16.61 USD, the upside of Norwegian Cruise Line Holdings Ltd based on DCF is -53.0%.
Based on the latest price of 16.61 USD and our DCF valuation, Norwegian Cruise Line Holdings Ltd (NCLH) is a sell. selling NCLH stocks now will result in a potential gain of 53.0%.
| Range | Selected | |
| WACC / Discount Rate | 10.1% - 12.1% | 11.1% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (1.03) - 23.61 | 7.80 |
| Upside | -106.2% - 42.1% | -53.0% |