The Discounted Cash Flow (DCF) valuation of Norwegian Cruise Line Holdings Ltd (NCLH) is 8.83 USD. With the latest stock price at 27.50 USD, the upside of Norwegian Cruise Line Holdings Ltd based on DCF is -67.9%.
| Range | Selected | |
| WACC / Discount Rate | 8.1% - 9.4% | 8.7% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | (0.47) - 28.13 | 8.83 |
| Upside | -101.7% - 2.3% | -67.9% |