
Carnival Corp
NYSE:CCL

Intrinsic Value
The intrinsic value of one
CCL
stock under the Base Case scenario is
38.04
USD.
Compared to the current market price of 17.99 USD,
Carnival Corp
is
Undervalued by 53%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Carnival Corp
Fundamental Analysis

Carnival Corp’s significant debt load, compounded by rising interest rates, could pressure cash flow. The company’s extensive capital requirements to maintain and modernize its fleet leave it vulnerable to higher financing costs and limit its margin for error.
Carnival’s industry-leading scale and broad portfolio of cruise brands give it strong bargaining power with suppliers, providing a cost advantage that smaller players can’t easily match. This positioning could help the company weather cyclical downturns more effectively.

Revenue & Expenses Breakdown
Carnival Corp
Balance Sheet Decomposition
Carnival Corp
Current Assets | 3B |
Cash & Short-Term Investments | 833m |
Receivables | 543m |
Other Current Assets | 1.6B |
Non-Current Assets | 45.6B |
PP&E | 43B |
Intangibles | 1.7B |
Other Non-Current Assets | 822m |
Free Cash Flow Analysis
Carnival Corp
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Carnival Corp
Revenue
|
25.4B
USD
|
Cost of Revenue
|
-11.9B
USD
|
Gross Profit
|
13.5B
USD
|
Operating Expenses
|
-9.7B
USD
|
Operating Income
|
3.8B
USD
|
Other Expenses
|
-1.8B
USD
|
Net Income
|
2.1B
USD
|
CCL Profitability Score
Profitability Due Diligence
Carnival Corp's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

Score
Carnival Corp's profitability score is 43/100. The higher the profitability score, the more profitable the company is.
CCL Solvency Score
Solvency Due Diligence
Carnival Corp's solvency score is 29/100. The higher the solvency score, the more solvent the company is.

Score
Carnival Corp's solvency score is 29/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
CCL Price Targets Summary
Carnival Corp
According to Wall Street analysts, the average 1-year price target for
CCL
is 29.23 USD
with a low forecast of 14.14 USD and a high forecast of 35.7 USD.
Dividends
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?
The intrinsic value of one
CCL
stock under the Base Case scenario is
38.04
USD.
Compared to the current market price of 17.99 USD,
Carnival Corp
is
Undervalued by 53%.