The Discounted Cash Flow (DCF) valuation of Norwegian Cruise Line Holdings Ltd (NCLH) is (2.42) USD. With the latest stock price at 14.12 USD, the upside of Norwegian Cruise Line Holdings Ltd based on DCF is -117.1%.
Based on the latest price of 14.12 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 117.1%.
Note: valuation result may not be accurate due to the low predictability of business.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 12.1% | 10.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | (12.09) - 23.46 | (2.42) |
| Upside | -185.6% - 66.2% | -117.1% |