Carnival Corp
NYSE:CCL

Watchlist Manager
Carnival Corp Logo
Carnival Corp
NYSE:CCL
Watchlist
Price: 25.79 USD 0.23%
Market Cap: 32.8B USD
Have any thoughts about
Carnival Corp?
Write Note

Relative Value

The Relative Value of one CCL stock under the Base Case scenario is 34.96 USD. Compared to the current market price of 25.79 USD, Carnival Corp is Undervalued by 26%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

CCL Relative Value
Base Case
34.96 USD
Undervaluation 26%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
42
vs Industry
57
Median 3Y
1
Median 5Y
1.2
Industry
1.4
Forward
1.3
vs History
9
vs Industry
23
Median 3Y
-2.1
Median 5Y
-2.1
Industry
20.2
Forward
19.2
vs History
14
vs Industry
63
Median 3Y
2.9
Median 5Y
-3.3
Industry
9.8
vs History
vs Industry
Median 3Y
-5.4
Median 5Y
-4.7
Industry
18.6
vs History
3
vs Industry
26
Median 3Y
2.2
Median 5Y
1.9
Industry
2.2
vs History
57
vs Industry
39
Median 3Y
2.7
Median 5Y
2.7
Industry
1.9
Forward
2.3
vs History
44
vs Industry
43
Median 3Y
4.5
Median 5Y
4.3
Industry
3.8
vs History
14
vs Industry
43
Median 3Y
7.8
Median 5Y
-9
Industry
10.7
Forward
9.4
vs History
19
vs Industry
33
Median 3Y
-6.5
Median 5Y
-6.8
Industry
16.5
Forward
16.2
vs History
19
vs Industry
53
Median 3Y
6.8
Median 5Y
-5.6
Industry
11.9
vs History
9
vs Industry
18
Median 3Y
-5.4
Median 5Y
-4.3
Industry
17.4
vs History
0
vs Industry
53
Median 3Y
1
Median 5Y
1
Industry
1.3

Multiples Across Competitors

CCL Competitors Multiples
Carnival Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Carnival Corp
NYSE:CCL
32.7B USD 1.3 20.9 9.8 17
US
Booking Holdings Inc
NASDAQ:BKNG
170B USD 7.4 33.7 24 26.1
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.2 264.5 155.1 195.7
US
Airbnb Inc
NASDAQ:ABNB
85.9B USD 7.9 46.7 45.4 47.1
US
Marriott International Inc
NASDAQ:MAR
79.8B USD 3.2 28.8 22.7 24.4
US
Royal Caribbean Cruises Ltd
NYSE:RCL
64.6B USD 4 24.8 14.7 20.3
US
Hilton Worldwide Holdings Inc
NYSE:HLT
62B USD 5.6 52.6 28.9 30.7
MY
Grand Central Enterprises Bhd
KLSE:GCE
257.3B MYR 9 986.9 -11 074.5 -11 020.4 -8 750.2
CN
Trip.com Group Ltd
HKEX:9961
365.3B HKD 7 24.4 19.8 21.1
UK
Carnival PLC
LSE:CCL
23.5B GBP 1.3 32.6 488.5 907.3
US
Expedia Group Inc
NASDAQ:EXPE
24.4B USD 1.8 23 10.5 16.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Carnival Corp
NYSE:CCL
Average EV/EBITDA: 82
9.8
63%
0.2
US
Booking Holdings Inc
NASDAQ:BKNG
24
64%
0.4
CN
H
H World Group Ltd
BMV:HTHTN
155.1
42%
3.7
US
Airbnb Inc
NASDAQ:ABNB
45.4
214%
0.2
US
Marriott International Inc
NASDAQ:MAR
22.7
37%
0.6
US
Royal Caribbean Cruises Ltd
NYSE:RCL
14.7
70%
0.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
28.9
67%
0.4
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -11 020.4 N/A N/A
CN
Trip.com Group Ltd
HKEX:9961
19.8
82%
0.2
UK
Carnival PLC
LSE:CCL
488.5
64%
7.6
US
Expedia Group Inc
NASDAQ:EXPE
10.5
55%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Carnival Corp
NYSE:CCL
Average EV/EBIT: 130.6
17
116%
0.1
US
Booking Holdings Inc
NASDAQ:BKNG
26.1
69%
0.4
CN
H
H World Group Ltd
BMV:HTHTN
195.7
58%
3.4
US
Airbnb Inc
NASDAQ:ABNB
47.1
120%
0.4
US
Marriott International Inc
NASDAQ:MAR
24.4
27%
0.9
US
Royal Caribbean Cruises Ltd
NYSE:RCL
20.3
87%
0.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
30.7
59%
0.5
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -8 750.2 N/A N/A
CN
Trip.com Group Ltd
HKEX:9961
21.1
100%
0.2
UK
Carnival PLC
LSE:CCL
907.3
119%
7.6
US
Expedia Group Inc
NASDAQ:EXPE
16.2
52%
0.3

See Also

Discover More
Back to Top