
Norwegian Cruise Line Holdings Ltd
NYSE:NCLH

Intrinsic Value
The intrinsic value of one
NCLH
stock under the Base Case scenario is
44.76
USD.
Compared to the current market price of 17.7 USD,
Norwegian Cruise Line Holdings Ltd
is
Undervalued by 60%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Norwegian Cruise Line Holdings Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Norwegian Cruise Line Holdings Ltd
Balance Sheet Decomposition
Norwegian Cruise Line Holdings Ltd
Current Assets | 1.1B |
Cash & Short-Term Investments | 184.4m |
Receivables | 270.5m |
Other Current Assets | 690.6m |
Non-Current Assets | 20.2B |
PP&E | 19B |
Intangibles | 636.3m |
Other Non-Current Assets | 567.5m |
Free Cash Flow Analysis
Norwegian Cruise Line Holdings Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Norwegian Cruise Line Holdings Ltd
Revenue
|
9.4B
USD
|
Cost of Revenue
|
-5.6B
USD
|
Gross Profit
|
3.8B
USD
|
Operating Expenses
|
-2.4B
USD
|
Operating Income
|
1.4B
USD
|
Other Expenses
|
-595.8m
USD
|
Net Income
|
852.6m
USD
|
NCLH Profitability Score
Profitability Due Diligence
Norwegian Cruise Line Holdings Ltd's profitability score is 43/100. The higher the profitability score, the more profitable the company is.

Score
Norwegian Cruise Line Holdings Ltd's profitability score is 43/100. 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 21/100. The higher the solvency score, the more solvent the company is.

Score
Norwegian Cruise Line Holdings Ltd's solvency score is 21/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
NCLH Price Targets Summary
Norwegian Cruise Line Holdings Ltd
According to Wall Street analysts, the average 1-year price target for
NCLH
is 25.74 USD
with a low forecast of 17.17 USD and a high forecast of 37.8 USD.
Dividends
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?
The intrinsic value of one
NCLH
stock under the Base Case scenario is
44.76
USD.
Compared to the current market price of 17.7 USD,
Norwegian Cruise Line Holdings Ltd
is
Undervalued by 60%.