Norwegian Cruise Line Holdings Ltd.

DB:1NC Stock Report

Market Cap: €11.1b

Norwegian Cruise Line Holdings Valuation

Is 1NC undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 1NC when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 1NC (€25.35) is trading above our estimate of fair value (€0.45)

Significantly Below Fair Value: 1NC is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 1NC?

Key metric: As 1NC is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 1NC. This is calculated by dividing 1NC's market cap by their current earnings.
What is 1NC's PE Ratio?
PE Ratio21.1x
EarningsUS$549.24m
Market CapUS$11.60b

Price to Earnings Ratio vs Peers

How does 1NC's PE Ratio compare to its peers?

The above table shows the PE ratio for 1NC vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average21.5x
TUI1 TUI
8.4x16.5%€4.2b
IFA LS Invest
6.5xn/a€288.7m
AC Accor
19x8.8%€11.2b
MMYT MakeMyTrip
52.2x7.7%US$13.0b
1NC Norwegian Cruise Line Holdings
21.1x29.3%€11.6b

Price-To-Earnings vs Peers: 1NC is good value based on its Price-To-Earnings Ratio (21.1x) compared to the peer average (22.3x).

Price to Earnings Ratio vs Industry

How does 1NC's PE Ratio compare vs other companies in the European Hospitality Industry?

10 CompaniesPrice / EarningsEstimated GrowthMarket Cap
1NC 21.1xIndustry Avg. 17.5xNo. of Companies16PE01224364860+
10 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: 1NC is expensive based on its Price-To-Earnings Ratio (21.1x) compared to the European Hospitality industry average (17.5x).

Price to Earnings Ratio vs Fair Ratio

What is 1NC's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

1NC PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio21.1x
Fair PE Ratio39.1x

Price-To-Earnings vs Fair Ratio: 1NC is good value based on its Price-To-Earnings Ratio (21.1x) compared to the estimated Fair Price-To-Earnings Ratio (39.1x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 1NC forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current€24.08
€29.18
+21.2%
9.5%€34.33€22.88n/a20
Dec ’25€25.39
€28.10
+10.7%
9.2%€34.30€22.87n/a20
Nov ’25€23.18
€24.79
+7.0%
14.9%€29.53€17.53n/a20
Oct ’25€18.15
€20.66
+13.8%
16.8%€28.63€15.66n/a20
Sep ’25€16.06
€20.89
+30.0%
17.1%€29.28€16.01n/a19
Aug ’25€17.19
€21.10
+22.7%
17.1%€29.65€15.29n/a18
Jul ’25€16.29
€20.13
+23.5%
17.3%€29.43€15.17n/a20
Jun ’25€15.22
€20.09
+32.0%
17.6%€29.50€15.21n/a20
May ’25€17.79
€19.94
+12.1%
18.1%€29.93€14.96n/a19
Apr ’25€19.38
€19.65
+1.4%
17.8%€29.52€13.84n/a21
Mar ’25€17.72
€19.39
+9.5%
20.2%€29.53€12.92n/a18
Feb ’25€16.40
€18.70
+14.1%
21.4%€29.51€12.91n/a19
Jan ’25€18.24
€18.01
-1.3%
23.7%€29.26€12.34n/a18
Dec ’24€15.01
€16.76
+11.7%
24.6%€29.39€12.40€25.3918
Nov ’24€12.30
€18.78
+52.7%
23.0%€30.28€13.72€23.1816
Oct ’24€15.25
€20.00
+31.1%
20.4%€30.07€13.63€18.1516
Sep ’24€15.20
€19.25
+26.7%
20.7%€29.42€13.33€16.0616
Aug ’24€17.49
€18.70
+6.9%
24.9%€29.14€12.75€17.1914
Jul ’24€20.00
€16.82
-15.9%
28.5%€29.32€11.00€16.2917
Jun ’24€14.30
€16.22
+13.4%
29.0%€29.72€11.14€15.2217
May ’24€12.05
€15.13
+25.6%
23.5%€24.61€10.03€17.7915
Apr ’24€12.32
€16.36
+32.8%
30.4%€29.52€10.15€19.3815
Mar ’24€14.02
€17.45
+24.5%
30.2%€30.01€10.79€17.7214
Feb ’24€13.86
€17.11
+23.5%
28.0%€29.45€10.58€16.4016
Jan ’24€11.62
€18.84
+62.1%
27.1%€30.14€12.24€18.2416
Dec ’23€15.71
€20.20
+28.6%
30.9%€33.76€12.54€15.0117

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/18 03:02
End of Day Share Price 2024/12/18 00:00
Earnings2024/09/30
Annual Earnings2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Norwegian Cruise Line Holdings Ltd. is covered by 36 analysts. 18 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
John StaszakArgus Research Company
Ishan MajumdarBaptista Research
Brandt MontourBarclays