Norwegian Cruise Line Holdings Ltd
NYSE:NCLH

Watchlist Manager
Norwegian Cruise Line Holdings Ltd Logo
Norwegian Cruise Line Holdings Ltd
NYSE:NCLH
Watchlist
Price: 26.86 USD 0.37% Market Closed
Market Cap: 11.8B USD
Have any thoughts about
Norwegian Cruise Line Holdings Ltd?
Write Note

Intrinsic Value

The intrinsic value of one NCLH stock under the Base Case scenario is 33.04 USD. Compared to the current market price of 26.86 USD, Norwegian Cruise Line Holdings Ltd is Undervalued by 19%.

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

NCLH Intrinsic Value
33.04 USD
Undervaluation 19%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Norwegian Cruise Line Holdings Ltd

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 NCLH 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 NCLH?
Bearish
Neutral
Bullish

Fundamental Analysis

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 Norwegian Cruise Line Holdings Ltd

Provide an overview of the primary business activities
of Norwegian Cruise Line Holdings Ltd.

What unique competitive advantages
does Norwegian Cruise Line Holdings Ltd hold over its rivals?

What risks and challenges
does Norwegian Cruise Line Holdings Ltd face in the near future?

Has there been any significant insider trading activity
in Norwegian Cruise Line Holdings Ltd recently?

Summarize the latest earnings call
of Norwegian Cruise Line Holdings Ltd.

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

Show all valuation multiples
for Norwegian Cruise Line Holdings Ltd.

Provide P/S
for Norwegian Cruise Line Holdings Ltd.

Provide P/E
for Norwegian Cruise Line Holdings Ltd.

Provide P/OCF
for Norwegian Cruise Line Holdings Ltd.

Provide P/FCFE
for Norwegian Cruise Line Holdings Ltd.

Provide P/B
for Norwegian Cruise Line Holdings Ltd.

Provide EV/S
for Norwegian Cruise Line Holdings Ltd.

Provide EV/GP
for Norwegian Cruise Line Holdings Ltd.

Provide EV/EBITDA
for Norwegian Cruise Line Holdings Ltd.

Provide EV/EBIT
for Norwegian Cruise Line Holdings Ltd.

Provide EV/OCF
for Norwegian Cruise Line Holdings Ltd.

Provide EV/FCFF
for Norwegian Cruise Line Holdings Ltd.

Provide EV/IC
for Norwegian Cruise Line Holdings Ltd.

Show me price targets
for Norwegian Cruise Line Holdings Ltd made by professional analysts.

What are the Revenue projections
for Norwegian Cruise Line Holdings Ltd?

How accurate were the past Revenue estimates
for Norwegian Cruise Line Holdings Ltd?

What are the Net Income projections
for Norwegian Cruise Line Holdings Ltd?

How accurate were the past Net Income estimates
for Norwegian Cruise Line Holdings Ltd?

What are the EPS projections
for Norwegian Cruise Line Holdings Ltd?

How accurate were the past EPS estimates
for Norwegian Cruise Line Holdings Ltd?

What are the EBIT projections
for Norwegian Cruise Line Holdings Ltd?

How accurate were the past EBIT estimates
for Norwegian Cruise Line Holdings Ltd?

Compare the revenue forecasts
for Norwegian Cruise Line Holdings Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Norwegian Cruise Line Holdings Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Norwegian Cruise Line Holdings Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Norwegian Cruise Line Holdings Ltd compared to its peers.

Compare the P/E ratios
of Norwegian Cruise Line Holdings Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Norwegian Cruise Line Holdings Ltd with its peers.

Analyze the financial leverage
of Norwegian Cruise Line Holdings Ltd compared to its main competitors.

Show all profitability ratios
for Norwegian Cruise Line Holdings Ltd.

Provide ROE
for Norwegian Cruise Line Holdings Ltd.

Provide ROA
for Norwegian Cruise Line Holdings Ltd.

Provide ROIC
for Norwegian Cruise Line Holdings Ltd.

Provide ROCE
for Norwegian Cruise Line Holdings Ltd.

Provide Gross Margin
for Norwegian Cruise Line Holdings Ltd.

Provide Operating Margin
for Norwegian Cruise Line Holdings Ltd.

Provide Net Margin
for Norwegian Cruise Line Holdings Ltd.

Provide FCF Margin
for Norwegian Cruise Line Holdings Ltd.

Show all solvency ratios
for Norwegian Cruise Line Holdings Ltd.

Provide D/E Ratio
for Norwegian Cruise Line Holdings Ltd.

Provide D/A Ratio
for Norwegian Cruise Line Holdings Ltd.

Provide Interest Coverage Ratio
for Norwegian Cruise Line Holdings Ltd.

Provide Altman Z-Score Ratio
for Norwegian Cruise Line Holdings Ltd.

Provide Quick Ratio
for Norwegian Cruise Line Holdings Ltd.

Provide Current Ratio
for Norwegian Cruise Line Holdings Ltd.

Provide Cash Ratio
for Norwegian Cruise Line Holdings Ltd.

What is the historical Revenue growth
over the last 5 years for Norwegian Cruise Line Holdings Ltd?

What is the historical Net Income growth
over the last 5 years for Norwegian Cruise Line Holdings Ltd?

What is the current Free Cash Flow
of Norwegian Cruise Line Holdings Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Norwegian Cruise Line Holdings Ltd.

Business Breakdown

Norwegian Cruise Line Holdings Ltd. is a prominent player in the global cruise industry, recognized for its innovative approach and commitment to delivering exceptional guest experiences. With a fleet of 28 modern ships across three distinct brands—Norwegian Cruise Line, Oceania Cruises, and Regent Seven Seas Cruises—the company caters to diverse customer preferences, ranging from affordable family vacations to luxurious voyages. Over the years, Norwegian has built a strong reputation for its "Freestyle Cruising" concept, which allows guests more freedom and flexibility in dining and onboard activities compared to traditional cruise experiences, attracting a loyal customer base and consisten...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Norwegian Cruise Line Holdings Ltd

Current Assets 1.2B
Cash & Short-Term Investments 332.5m
Receivables 200.8m
Other Current Assets 645.9m
Non-Current Assets 18.6B
PP&E 16.7B
Intangibles 636.3m
Other Non-Current Assets 1.2B
Current Liabilities 6B
Accounts Payable 172.9m
Accrued Liabilities 1.1B
Other Current Liabilities 4.8B
Non-Current Liabilities 12.6B
Long-Term Debt 11.8B
Other Non-Current Liabilities 860.4m
Efficiency

Earnings Waterfall
Norwegian Cruise Line Holdings Ltd

Revenue
9.4B USD
Cost of Revenue
-5.7B USD
Gross Profit
3.7B USD
Operating Expenses
-2.3B USD
Operating Income
1.4B USD
Other Expenses
-826.3m USD
Net Income
549.2m USD

Free Cash Flow Analysis
Norwegian Cruise Line Holdings Ltd

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

Norwegian Cruise Line Holdings achieved outstanding results in Q3 2024, with net yields increasing by 9%, significantly exceeding guidance. Adjusted EBITDA hit a record $931 million, surpassing expectations by over $60 million. The company anticipates a 6.9% yield growth in Q4 and increased full-year net yield guidance to 9.4%, marking a 120 basis point improvement. Furthermore, adjusted EBITDA guidance for 2024 is now set at approximately $2.425 billion, with an adjusted EPS expected to reach $1.65, a remarkable 136% increase from the previous year. This performance reflects a solid demand environment and an effective cost management strategy.

What is Earnings Call?
Fundamental Scores

NCLH Profitability Score
Profitability Due Diligence

Norwegian Cruise Line Holdings Ltd's profitability score is 38/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Exceptional ROE
ROE is Increasing
ROIC is Increasing
38/100
Profitability
Score

Norwegian Cruise Line Holdings Ltd's profitability score is 38/100. The higher the profitability score, the more profitable the company is.

NCLH Solvency Score
Solvency Due Diligence

Norwegian Cruise Line Holdings Ltd's solvency score is 22/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Positive Net Debt
High D/E
22/100
Solvency
Score

Norwegian Cruise Line Holdings Ltd's solvency score is 22/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NCLH Price Targets Summary
Norwegian Cruise Line Holdings Ltd

Wall Street analysts forecast NCLH stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for NCLH is 28.94 USD with a low forecast of 19.19 USD and a high forecast of 33.6 USD.

Lowest
Price Target
19.19 USD
29% Downside
Average
Price Target
28.94 USD
8% Upside
Highest
Price Target
33.6 USD
25% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for NCLH?

Click here to dive deeper.

Dividends

Norwegian Cruise Line Holdings Ltd
does not pay dividends
Shareholder Yield

Current shareholder yield for NCLH 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
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

NCLH Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

NCLH News

Other Videos

Profile

Norwegian Cruise Line Holdings Ltd Logo
Norwegian Cruise Line Holdings Ltd

Country

United States of America

Industry

Hotels, Restaurants & Leisure

Market Cap

11.8B USD

Dividend Yield

0%

Description

Norwegian Cruise Line Holdings Ltd. engages in the provision of cruise travel services. The company is headquartered in Miami, Florida and currently employs 34,700 full-time employees. The company went IPO on 2013-01-18. The firm operates the Norwegian Cruise Line, Oceania Cruises and Regent Seven Seas Cruises brands. The firm has approximately 28 ships with 59,150 Berths. The firm's brands offer itineraries to various destinations, including Europe, Asia, Australia, New Zealand, South America, Africa, Canada, Bermuda, Caribbean, Alaska and Hawaii. Its brands offer various features, amenities, and activities, including various accommodations, multiple dining venues, bars and lounges, spa, casino and retail shopping areas and various entertainment choices. The firm's Norwegian ships offers up to 28 dining options. Its Oceania Cruises offers onboard dining, along with multiple open seating dining venues Its Regent offerings include air transportation, shore excursions, pre-cruise hotel stays, specialty restaurants, spirits and fine wines, gratuities, wireless fidelity (Wi-Fi) and other amenities.

Contact

FLORIDA
Miami
7665 Corporate Drive
+13054364000.0
www.nclhltd.com

IPO

2013-01-18

Employees

34 700

Officers

President, CEO & Director
Mr. Harry J. Sommer
Executive VP & CFO
Mr. Mark A. Kempa
Executive VP, General Counsel, Chief Development Officer & Assistant Secretary
Mr. Daniel S. Farkas
Senior Advisor
Mr. Frank J. Del Rio
Executive VP & Chief Vessel Operations
Captain Patrik Dahlgren
President of NCL & Chief Consumer Sales and Marketing Officer of NCL
Mr. David J. Herrera
Show More
Senior VP & Chief Accounting Officer
Ms. Faye L. Ashby
Head of Investor Relations & Corporate Communications
Ms. Sarah Inmon
Senior Vice President of Sales
Todd Hamilton
Managing Director of China Operations
Mr. Alex Xiang
Show Less

See Also

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

The intrinsic value of one NCLH stock under the Base Case scenario is 33.04 USD.

Is NCLH stock undervalued or overvalued?

Compared to the current market price of 26.86 USD, Norwegian Cruise Line Holdings Ltd is Undervalued by 19%.

Back to Top