Norwegian Cruise Line Holdings

Tighter Environmental Rules And Heavy Debt Will Squeeze Margins

AnalystLowTarget

Not Invested

Community Contributor

Published

26 Apr 25

Updated

07 May 25

AnalystLowTarget's Fair Value

US$23.00

2.4% undervalued

09 Aug

US$22.45

-4.0%

-7.7%

-4.0%

-7.7%

You can edit this narrative until May 12 6:00 AM. Then, changes will post as Updates.

Author's Valuation

US$232.4% undervalued

AnalystLowTarget Fair Value

Narrative

Updates1

Shared on07 May 25
Fair value Increased 28%

AnalystLowTarget Fair Value

US$23

2.4% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

8.34%

Hospitality revenue growth rate

0.48%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

12.24%

Calculation

US$1.57b

Earnings '28

10.12x

PE Ratio '28

US$15.93b

Market Cap '28

US$15.93b

Market Cap '28

490.76m

No. shares '28

US$32.47

Share Price '28

US$32.47 Share Price '28

Discounted to 2025 @ 12.23% p.a.

US$22.96

Fair Value '25

Tighter Environmental Rules And Heavy Debt Will Squeeze Margins

Shared on07 May 25Fair value Increased 28%

Shared on07 May 25
Fair value Increased 28%