The Discounted Cash Flow (DCF) valuation of Norwegian Cruise Line Holdings Ltd (NCLH) is 19.79 USD. With the latest stock price at 21.64 USD, the upside of Norwegian Cruise Line Holdings Ltd based on DCF is -8.5%.
Based on the latest price of 21.64 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 8.5%.
| Range | Selected | |
| WACC / Discount Rate | 8.3% - 10.6% | 9.4% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 4.83 - 54.49 | 19.79 |
| Upside | -77.7% - 151.8% | -8.5% |