Norwegian Cruise Line Holdings

Tighter Environmental Rules And Heavy Debt Will Squeeze Margins

AnalystLowTarget

Not Invested

Consensus Narrative from 21 Analysts

Published

26 Apr 25

Updated

09 Aug 25

AnalystLowTarget's Fair Value

US$23.00

5.7% overvalued

09 Aug

US$24.30

51.0%

1.3%

Author's Valuation

US$23.0

5.7% overvalued

AnalystLowTarget Fair Value

Narrative

Updates1

Shared on07 May 25
Fair value Increased 28%

AnalystLowTarget Fair Value

US$23.0

5.7% overvalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

8.42%

Hospitality revenue growth rate

0.43%

Risk Level (Discount Rate)

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

Decrease

Increase

Current discount rate

12.19%

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%