image
Consumer Cyclical - Leisure - NYSE - US
$ 23.77
0.678 %
$ 30.9 B
Market Cap
15.34
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one CCL stock under the worst case scenario is HIDDEN Compared to the current market price of 23.8 USD, Carnival Corporation & plc is HIDDEN

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one CCL stock under the base case scenario is HIDDEN Compared to the current market price of 23.8 USD, Carnival Corporation & plc is HIDDEN

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one CCL stock under the best case scenario is HIDDEN Compared to the current market price of 23.8 USD, Carnival Corporation & plc is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart CCL

image
$30.0$30.0$28.0$28.0$26.0$26.0$24.0$24.0$22.0$22.0$20.0$20.0$18.0$18.0$16.0$16.0Jan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 Jun
FINANCIALS
25 B REVENUE
15.88%
3.57 B OPERATING INCOME
82.72%
1.92 B NET INCOME
100.00%
5.92 B OPERATING CASH FLOW
38.36%
-4.54 B INVESTING CASH FLOW
-61.39%
-2.58 B FINANCING CASH FLOW
49.22%
5.81 B REVENUE
-2.16%
543 M OPERATING INCOME
-3.21%
-78 M NET INCOME
-25.74%
925 M OPERATING CASH FLOW
1.54%
-605 M INVESTING CASH FLOW
-5.40%
-690 M FINANCING CASH FLOW
-9.35%
Balance Sheet Carnival Corporation & plc
image
Current Assets 3.38 B
Cash & Short-Term Investments 1.21 B
Receivables 590 M
Other Current Assets 1.58 B
Non-Current Assets 45.7 B
Long-Term Investments 0
PP&E 43.2 B
Other Non-Current Assets 2.52 B
3.22 %87.98 %5.13 %Total Assets$49.1b
Current Liabilities 11.6 B
Accounts Payable 1.13 B
Short-Term Debt 1.7 B
Other Current Liabilities 8.78 B
Non-Current Liabilities 28.2 B
Long-Term Debt 25.9 B
Other Non-Current Liabilities 2.25 B
2.85 %4.27 %22.06 %65.16 %5.66 %Total Liabilities$39.8b
EFFICIENCY
Earnings Waterfall Carnival Corporation & plc
image
Revenue 25 B
Cost Of Revenue 15.6 B
Gross Profit 9.38 B
Operating Expenses 5.81 B
Operating Income 3.57 B
Other Expenses 1.66 B
Net Income 1.92 B
30b30b25b25b20b20b15b15b10b10b5b5b0025b(16b)9b(6b)4b(2b)2bRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
37.50% GROSS MARGIN
37.50%
14.28% OPERATING MARGIN
14.28%
7.66% NET MARGIN
7.66%
20.71% ROE
20.71%
3.91% ROA
3.91%
9.14% ROIC
9.14%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Carnival Corporation & plc
image
4b4b2b2b00(2b)(2b)(4b)(4b)(6b)(6b)(8b)(8b)(10b)(10b)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 1.92 B
Depreciation & Amortization 2.56 B
Capital Expenditures -4.63 B
Stock-Based Compensation 62 M
Change in Working Capital 0
Others 3.3 B
Free Cash Flow 1.3 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Carnival Corporation & plc
image
Wall Street analysts predict an average 1-year price target for CCL of $23.7 , with forecasts ranging from a low of $16.5 to a high of $32 .
CCL Lowest Price Target Wall Street Target
16.5 USD -30.58%
CCL Average Price Target Wall Street Target
23.7 USD -0.35%
CCL Highest Price Target Wall Street Target
32 USD 34.62%
Price
Max Price Target
Min Price Target
Average Price Target
3232303028282626242422222020181816161414Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26Jun '26Jun '26Jul '26Jul '26
4. DIVIDEND ANALYSIS
0.00% DIVIDEND YIELD
0.5 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
2.502.502.002.001.501.501.001.000.500.500.000.000.250.30.350.450.50.50.250.350.40.50.50.30.350.40.50.50.31.100.351.350.451.600.51.950.52.000.50201520152016201620172017201820182019201920202020
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 6
6. Ownership
Insider Ownership Carnival Corporation & plc
image
Sold
0-3 MONTHS
4.8 M USD 1
3-6 MONTHS
0 USD 0
6-9 MONTHS
760 K USD 1
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Carnival Cruise Line's new loyalty program angers some customers. ‘One of the dumbest things I've ever seen. The cruise company is making changes that will put greater emphasis on how much its guests spend, rather than how many days they sail. marketwatch.com - 2 weeks ago
CCL Stock Before Q2 Earnings: Should You Buy Now or Wait for Results? CCL heads into fiscal Q2 earnings with strong booking trends and pricing gains. Yet, rising costs and debt cloud the near-term outlook. zacks.com - 2 weeks ago
1 Growth Stock Wall Street Might Be Sleeping On, but I'm Not The doubt surrounding this stock makes enough superficial sense. The company took on a massive amount of debt to survive the COVID-19 pandemic, after all. fool.com - 2 weeks ago
Got $1,000? 2 Stocks to Buy Now While They're on Sale The stock market wasn't an easy place for investors earlier this year. All three major indexes slipped on concerns about the U.S. import tariff plan and its potential impact on growth. fool.com - 2 weeks ago
Carnival (CCL) Increases Despite Market Slip: Here's What You Need to Know Carnival (CCL) reached $23.61 at the closing of the latest trading day, reflecting a +1.42% change compared to its last close. zacks.com - 2 weeks ago
Carnival (CCL) Upgraded to Buy: Here's What You Should Know Carnival (CCL) has been upgraded to a Zacks Rank #2 (Buy), reflecting growing optimism about the company's earnings prospects. This might drive the stock higher in the near term. zacks.com - 2 weeks ago
Carnival (CCL) Earnings Expected to Grow: What to Know Ahead of Q2 Release Carnival (CCL) possesses the right combination of the two key ingredients for a likely earnings beat in its upcoming report. Get prepared with the key expectations. zacks.com - 2 weeks ago
Carnival's Cost Discipline Holds Firm: Will Margin Gains Continue? CCL's firm grip on costs and rising yields are powering margin expansion and strong EBITDA growth in fiscal 2025. zacks.com - 2 weeks ago
SEABOURN ELEVATES CULINARY PROGRAM WITH NEW MENUS, CONCEPTS, AND MORE IMMERSIVE LOCAL EXPERIENCES New dinner menus, enhanced local sourcing and expanded "Shopping with the Chef" highlight Seabourn's destination-focused culinary direction SEATTLE , June 17, 2025 /PRNewswire/ -- Seabourn, the leader in ultra-luxury and expedition travel, is expanding its culinary program to deepen guests' connection to the destinations they explore. From elevated menus inspired by global flavors to expanded chef-led shore excursions and reimagined onboard dining concepts, these enhancements reflect Seabourn's commitment to creating authentic and immersive dining experiences at sea. prnewswire.com - 2 weeks ago
Buy 4 Discretionary Stocks With Upside as Inflation Continues to Cool Cooling inflation, easing trade tensions, and rate cut hopes lift outlook for discretionary stocks like NFLX and FOX. zacks.com - 2 weeks ago
Will Carnival Stock Move On Its Upcoming Earnings? Carnival (NYSE:CCL) is anticipated to announce its Q2 earnings on June 24. The cruising behemoth is expected to report earnings of $0.24 per share based on consensus estimates, which is an increase from $0.11 in the same quarter last year. forbes.com - 2 weeks ago
My 5 Favorite Stocks to Buy Right Now The market is up only 3% so far this year, although that's a big climb from the depths of its earlier declines. Investors as a group may be feeling pessimistic, but that doesn't mean you have to be. fool.com - 2 weeks ago
8. Profile Summary

Carnival Corporation & plc CCL

image
COUNTRY US
INDUSTRY Leisure
MARKET CAP $ 30.9 B
Dividend Yield 0.00%
Description Carnival Corporation & plc operates as a leisure travel company. Its ships visit approximately 700 ports under the Carnival Cruise Line, Princess Cruises, Holland America Line, P&O Cruises (Australia), Seabourn, Costa Cruises, AIDA Cruises, P&O Cruises (UK), and Cunard brand names. The company also provides port destinations and other services, as well as owns and owns and operates hotels, lodges, glass-domed railcars, and motor coaches. It sells its cruises primarily through travel agents, tour operators, vacation planners, and websites. The company operates in the United States, Canada, Continental Europe, the United Kingdom, Australia, New Zealand, Asia, and internationally. It operates 87 ships with 223,000 lower berths. Carnival Corporation & plc was founded in 1972 and is headquartered in Miami, Florida.
Contact Carnival Place, Miami, FL, 33178-2428 https://www.carnivalcorp.com
IPO Date July 24, 1987
Employees 115000
Officers Mr. Joshua Ian Weinstein Chief Executive Officer & Director Mr. Adolfo M. Perez Senior Vice President of Trade Sales and Marketing for Carnival Cruise Line Mr. Micky Meir Arison Executive Chairman of the Board Mr. Roger Chen Chief Executive Officer of CSSC Carnival Cruise Shipping & Chairman in China Ms. Beth Roberts Senior Vice President of Investor Relations Mr. David Bernstein Chief Financial Officer & Chief Accounting Officer Ms. Bettina Deynes Global Chief Human Resources Officer Hon. E. H. Horst Rahe Life President of AIDA Cruises Mr. Enrique Miguez J.D. General Counsel Mr. Tom Strang Senior Vice President of Maritime Affairs