The Discounted Cash Flow (DCF) valuation of Norwegian Cruise Line Holdings Ltd (NCLH) is 19.58 USD. With the latest stock price at 18.55 USD, the upside of Norwegian Cruise Line Holdings Ltd based on DCF is 5.5%.
Based on the latest price of 18.55 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 5.5%.
| Range | Selected | |
| WACC / Discount Rate | 8.4% - 10.5% | 9.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 5.34 - 50.94 | 19.58 |
| Upside | -71.2% - 174.6% | 5.5% |