Carnival PLC
LSE:CCL

Watchlist Manager
Carnival PLC Logo
Carnival PLC
LSE:CCL
Watchlist
Price: 1 815 GBX 0.19% Market Closed
Market Cap: 23B GBX
Have any thoughts about
Carnival PLC?
Write Note

Intrinsic Value

The intrinsic value of one CCL stock under the Base Case scenario is 2 640.15 GBX. Compared to the current market price of 1 815 GBX, Carnival PLC is Undervalued by 31%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

CCL Intrinsic Value
2 640.15 GBX
Undervaluation 31%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Carnival PLC

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for CCL cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about CCL?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
Carnival PLC

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Carnival PLC

Provide an overview of the primary business activities
of Carnival PLC.

What unique competitive advantages
does Carnival PLC hold over its rivals?

What risks and challenges
does Carnival PLC face in the near future?

Summarize the latest earnings call
of Carnival PLC.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Carnival PLC.

Provide P/S
for Carnival PLC.

Provide P/E
for Carnival PLC.

Provide P/OCF
for Carnival PLC.

Provide P/FCFE
for Carnival PLC.

Provide P/B
for Carnival PLC.

Provide EV/S
for Carnival PLC.

Provide EV/GP
for Carnival PLC.

Provide EV/EBITDA
for Carnival PLC.

Provide EV/EBIT
for Carnival PLC.

Provide EV/OCF
for Carnival PLC.

Provide EV/FCFF
for Carnival PLC.

Provide EV/IC
for Carnival PLC.

Show me price targets
for Carnival PLC made by professional analysts.

What are the Revenue projections
for Carnival PLC?

How accurate were the past Revenue estimates
for Carnival PLC?

What are the Net Income projections
for Carnival PLC?

How accurate were the past Net Income estimates
for Carnival PLC?

What are the EPS projections
for Carnival PLC?

How accurate were the past EPS estimates
for Carnival PLC?

What are the EBIT projections
for Carnival PLC?

How accurate were the past EBIT estimates
for Carnival PLC?

Compare the revenue forecasts
for Carnival PLC with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Carnival PLC and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Carnival PLC against its competitors.

Analyze the profit margins
(gross, operating, and net) of Carnival PLC compared to its peers.

Compare the P/E ratios
of Carnival PLC against its peers.

Discuss the investment returns and shareholder value creation
comparing Carnival PLC with its peers.

Analyze the financial leverage
of Carnival PLC compared to its main competitors.

Show all profitability ratios
for Carnival PLC.

Provide ROE
for Carnival PLC.

Provide ROA
for Carnival PLC.

Provide ROIC
for Carnival PLC.

Provide ROCE
for Carnival PLC.

Provide Gross Margin
for Carnival PLC.

Provide Operating Margin
for Carnival PLC.

Provide Net Margin
for Carnival PLC.

Provide FCF Margin
for Carnival PLC.

Show all solvency ratios
for Carnival PLC.

Provide D/E Ratio
for Carnival PLC.

Provide D/A Ratio
for Carnival PLC.

Provide Interest Coverage Ratio
for Carnival PLC.

Provide Altman Z-Score Ratio
for Carnival PLC.

Provide Quick Ratio
for Carnival PLC.

Provide Current Ratio
for Carnival PLC.

Provide Cash Ratio
for Carnival PLC.

What is the historical Revenue growth
over the last 5 years for Carnival PLC?

What is the historical Net Income growth
over the last 5 years for Carnival PLC?

What is the current Free Cash Flow
of Carnival PLC?

Discuss the annual earnings per share (EPS)
trend over the past five years for Carnival PLC.

Business Breakdown

Carnival PLC, the world’s largest cruise company, offers an alluring journey through its diverse portfolio of brands, which includes Carnival Cruise Line, Holland America Line, Princess Cruises, and several others. Headquartered in the UK but operating on a global scale, Carnival PLC caters to a wide range of travelers seeking unique vacation experiences at sea. With a fleet of over 80 ships, the company operates in various markets, providing opportunities for growth and recovery in the post-pandemic era. The equity of Carnival stands as a beacon of resilience, embodying a promising investment avenue for those looking to tap into the recuperating demand for leisure travel and entertainment....

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Carnival PLC

Current Assets 3.8B
Cash & Short-Term Investments 1.6B
Receivables 494m
Other Current Assets 1.6B
Non-Current Assets 45.8B
PP&E 43.4B
Intangibles 1.7B
Other Non-Current Assets 702m
Current Liabilities 13.4B
Accounts Payable 1.1B
Accrued Liabilities 2.3B
Other Current Liabilities 10.1B
Non-Current Liabilities 29.4B
Long-Term Debt 27.2B
Other Non-Current Liabilities 2.2B
Efficiency

Earnings Waterfall
Carnival PLC

Revenue
23.4B USD
Cost of Revenue
-15.1B USD
Gross Profit
8.4B USD
Operating Expenses
-5.5B USD
Operating Income
2.8B USD
Other Expenses
-1.9B USD
Net Income
904m USD

Free Cash Flow Analysis
Carnival PLC

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

The company has reached a significant milestone, surpassing its 2019 revenue levels with net per diems increasing by 7.5% over 2019 in the second quarter. This has been attributed to higher cruise ticket prices and onboard revenue growth, despite consistent occupancy rates. Adjusted EBITDA expectations for the year have risen to $4.1 billion to $4.25 billion, exceeding initial predictions. Customer deposits have skyrocketed to an unprecedented $7.2 billion, bolstering the company's recurring revenue base. Looking forward, the SEA Change program projects substantial debt reduction, exceeding $10 billion by 2026, which should translate into enhanced enterprise value for shareholders and improved operating metrics, including an expected adjusted return on invested capital (ROIC) of 12%.

What is Earnings Call?
Fundamental Scores

CCL Profitability Score
Profitability Due Diligence

Carnival PLC's profitability score is 35/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
ROE is Increasing
ROIC is Increasing
Exceptional 1-Year Revenue Growth
35/100
Profitability
Score

Carnival PLC's profitability score is 35/100. The higher the profitability score, the more profitable the company is.

CCL Solvency Score
Solvency Due Diligence

Carnival PLC's solvency score is 24/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Positive Net Debt
High D/E
24/100
Solvency
Score

Carnival PLC's solvency score is 24/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

CCL Price Targets Summary
Carnival PLC

Wall Street analysts forecast CCL stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for CCL is 1 747.26 GBX with a low forecast of 969.6 GBX and a high forecast of 2 305.8 GBX.

Lowest
Price Target
969.6 GBX
47% Downside
Average
Price Target
1 747.26 GBX
4% Downside
Highest
Price Target
2 305.8 GBX
27% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for CCL?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for CCL is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

CCL News

Other Videos

Profile

Carnival PLC Logo
Carnival PLC

Country

United Kingdom

Industry

Hotels, Restaurants & Leisure

Market Cap

23B GBP

Dividend Yield

0%

Description

Carnival Plc operates as a global cruise and vacation company. The company is headquartered in Southampton, Hampshire and currently employs 39,000 full-time employees. The company went IPO on 2000-10-23. The firm provides vacations to various cruise destinations throughout the world. The company operates across North America, Australia, Europe and Asia. Its segments include North America and Australia (NAA) Segment, Europe and Asia (EA) Segment and Cruise Support segment. The NAA segment includes various brands, such as Carnival Cruise Line, Princess Cruises, Holland America Line, P&O Cruises (Australia) and Seabourn. The EA segment includes the Costa Cruises (Costa), AIDA Cruises (AIDA), P&O Cruises (UK) and Cunard brands. Its Cruise Support segment includes its portfolio of port destinations and other services, all of which are operated for the benefit of its cruise brands. The firm also owns Holland America Princess Alaska Tours, a tour company in Alaska and the Canadian Yukon, which complements its Alaska cruise operations. This tour company and cruise ships, which it charter-out under long-term leases, comprise its Tour and Other segment.

Contact

HAMPSHIRE
Southampton
Carnival House, 100 Harbour Parade
+442380655000.0
www.carnivalcorp.com

IPO

2000-10-23

Employees

39 000

Officers

Executive Chairman of the Board
Mr. Micky Meir Arison
President, CEO, Chief Climate Officer & Director
Mr. Joshua Ian Weinstein
CFO & Chief Accounting Officer
Mr. David Bernstein
General Counsel
Mr. Enrique Miguez
Global Chief Human Resources Officer
Ms. Bettina Deynes
Chief Maritime Officer
Vice Admiral William R. Burke
Show More
Senior Vice President of Investor Relations
Ms. Beth Roberts
Life President of AIDA Cruises
Hon. E. H. Horst Rahe
Senior Vice President of Maritime Affairs
Mr. Tom Strang
Executive Vice President of Strategic Operations
Ms. Janet G. Swartz
Show Less

See Also

Discover More
What is the Intrinsic Value of one CCL stock?

The intrinsic value of one CCL stock under the Base Case scenario is 2 640.15 GBX.

Is CCL stock undervalued or overvalued?

Compared to the current market price of 1 815 GBX, Carnival PLC is Undervalued by 31%.

Back to Top