image
Consumer Cyclical - Travel Services - NYSE - US
$ 15.5
-1.21 %
$ 6.82 B
Market Cap
8.2
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one NCLH stock under the worst case scenario is HIDDEN Compared to the current market price of 15.5 USD, Norwegian Cruise Line Holdings Ltd. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one NCLH stock under the base case scenario is HIDDEN Compared to the current market price of 15.5 USD, Norwegian Cruise Line Holdings Ltd. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one NCLH stock under the best case scenario is HIDDEN Compared to the current market price of 15.5 USD, Norwegian Cruise Line Holdings Ltd. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart NCLH

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$16.0$14.0$14.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
9.48 B REVENUE
10.87%
1.47 B OPERATING INCOME
57.47%
910 M NET INCOME
447.76%
2.05 B OPERATING CASH FLOW
2.20%
-1.23 B INVESTING CASH FLOW
57.57%
-1.03 B FINANCING CASH FLOW
-297.55%
2.11 B REVENUE
-24.84%
215 M OPERATING INCOME
-68.93%
255 M NET INCOME
-46.41%
399 M OPERATING CASH FLOW
131.45%
-244 M INVESTING CASH FLOW
33.19%
-297 M FINANCING CASH FLOW
-329.14%
Balance Sheet Norwegian Cruise Line Holdings Ltd.
image
Current Assets 1.01 B
Cash & Short-Term Investments 191 M
Receivables 221 M
Other Current Assets 598 M
Non-Current Assets 19 B
Long-Term Investments 0
PP&E 16.8 B
Other Non-Current Assets 2.15 B
2.99 %84.18 %10.76 %Total Assets$20.0b
Current Liabilities 5.78 B
Accounts Payable 171 M
Short-Term Debt 1.32 B
Other Current Liabilities 4.29 B
Non-Current Liabilities 12.8 B
Long-Term Debt 11.8 B
Other Non-Current Liabilities 987 M
7.14 %23.11 %63.51 %5.32 %Total Liabilities$18.5b
EFFICIENCY
Earnings Waterfall Norwegian Cruise Line Holdings Ltd.
image
Revenue 9.48 B
Cost Of Revenue 5.69 B
Gross Profit 3.79 B
Operating Expenses 2.33 B
Operating Income 1.47 B
Other Expenses 556 M
Net Income 910 M
10b10b9b9b8b8b7b7b6b6b5b5b4b4b3b3b2b2b1b1b009b(6b)4b(2b)1b(556m)910mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
39.99% GROSS MARGIN
39.99%
15.46% OPERATING MARGIN
15.46%
9.60% NET MARGIN
9.60%
63.86% ROE
63.86%
4.56% ROA
4.56%
11.13% ROIC
11.13%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Norwegian Cruise Line Holdings Ltd.
image
1b1b500m500m00(500m)(500m)(1b)(1b)(1b)(1b)(2b)(2b)(2b)(2b)(3b)(3b)(3b)(3b)(4b)(4b)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 910 M
Depreciation & Amortization 974 M
Capital Expenditures -1.21 B
Stock-Based Compensation 91.8 M
Change in Working Capital 0
Others 264 M
Free Cash Flow 839 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Norwegian Cruise Line Holdings Ltd.
image
Wall Street analysts predict an average 1-year price target for NCLH of $25.5 , with forecasts ranging from a low of $19 to a high of $36 .
NCLH Lowest Price Target Wall Street Target
19 USD 22.58%
NCLH Average Price Target Wall Street Target
25.5 USD 64.71%
NCLH Highest Price Target Wall Street Target
36 USD 132.26%
Price
Max Price Target
Min Price Target
Average Price Target
4040353530302525202015151010May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 6
6. Ownership
Insider Ownership Norwegian Cruise Line Holdings Ltd.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
5.89 M USD 5
6-9 MONTHS
995 K USD 2
9-12 MONTHS
361 K USD 1
Bought
0 USD 0
0-3 MONTHS
197 K USD 1
3-6 MONTHS
0 USD 0
6-9 MONTHS
328 K USD 1
9-12 MONTHS
7. News
Why Norwegian Cruise Line (NCLH) is Poised to Beat Earnings Estimates Again Norwegian Cruise Line (NCLH) has an impressive earnings surprise history and currently possesses the right combination of the two key ingredients for a likely beat in its next quarterly report. zacks.com - 1 week ago
Norwegian Cruise Line Holdings Announces Charter Agreements for Four Vessels Charters contribute to Company's fleet optimization efforts under its Charting the Course strategy Charters contribute to Company's fleet optimization efforts under its Charting the Course strategy globenewswire.com - 1 week ago
Why Norwegian Cruise Line (NCLH) is a Top Growth Stock for the Long-Term The Zacks Style Scores offers investors a way to easily find top-rated stocks based on their investing style. Here's why you should take advantage. zacks.com - 2 weeks ago
11 Stocks Go Deeply On Sale Following Trump's Tariffs If there's a bright side to President Trump's tariffs, proponents say, it's that many S&P 500 stocks are now on sale. The post 11 Stocks Go Deeply On Sale Following Trump's Tariffs appeared first on Investor's Business Daily. investors.com - 2 weeks ago
Why Are Airline and Cruise Line Stocks Getting Crushed by Tariffs? The stock market was experiencing its biggest one-day declines in several years on Thursday in the wake of President Trump's tariff announcements. Not only will the tariffs affect over 180 countries around the world, but for the most part, they were also far worse than experts had anticipated. fool.com - 2 weeks ago
Airline, Cruise Stocks Dive as Tariffs Threaten Travel Demand Travel stocks slumped after President Trump's latest round of tariffs fueled concerns about less spending by Americans and reduced international travel. wsj.com - 2 weeks ago
Here's Why Norwegian Cruise Line (NCLH) is a Strong Value Stock Wondering how to pick strong, market-beating stocks for your investment portfolio? Look no further than the Zacks Style Scores. zacks.com - 2 weeks ago
OCEANIA CRUISES ANNOUNCES ITS EXPANSIVE 2026-2027 TROPICS AND EXOTICS COLLECTION Explore more than 120 immersive itineraries spanning Africa, Asia, Australia, the Caribbean,  South America and the South Pacific  MIAMI , April 3, 2025 /PRNewswire/ -- Oceania Cruises ® , the world's leading culinary- and destination-focused cruise line, unveils its 2026-2027 Tropics and Exotics Collection, including more than 120 itineraries thoughtfully crafted to awaken curiosity and inspire exciting new discoveries. Available for preview online at OceaniaCruises.com, these sailings open for sale on April 9, 2025. prnewswire.com - 2 weeks ago
Norwegian Cruise Line Holdings Ltd. and NCL Corporation Ltd. MIAMI, April 03, 2025 (GLOBE NEWSWIRE) -- Norwegian Cruise Line Holdings Ltd. (NYSE: NCLH) (the “Company”) and NCL Corporation Ltd., a subsidiary of the Company (“NCLC”), announce that, in addition to the previously disclosed exchange entered into on April 1, 2025 (the “First Exchange”), NCLC has entered into individually negotiated note exchange agreements with certain existing holders (the “Holders”) of NCLC's 5.375% Exchangeable Senior Notes due 2025 (the “2025 Notes”), pursuant to which NCLC and the Holders have agreed to exchange (the “Second Exchange” and together with the First Exchange, the “Exchange”) $68,451,000 in aggregate principal amount of the Holders' 2025 Notes for (i) $68,451,000 in aggregate principal amount of NCLC's newly issued 0.875% Exchangeable Senior Notes due 2030 (the “2030 Notes”) and (ii) an aggregate cash payment (the “Cash Payment”) of $12,380,732, plus accrued and unpaid interest on the 2025 Notes to be exchanged to, but excluding, the closing date of the Second Exchange. The Cash Payment will be equal to the proceeds from the concurrent Second Equity Offering, as described below, and represents the remainder of NCLC's exchange obligation in excess of the aggregate principal amount of the 2025 Notes to be exchanged. globenewswire.com - 2 weeks ago
Norwegian Cruise Line Holdings Ltd. (NCLH) is Attracting Investor Attention: Here is What You Should Know Zacks.com users have recently been watching Norwegian Cruise Line (NCLH) quite a bit. Thus, it is worth knowing the facts that could determine the stock's prospects. zacks.com - 2 weeks ago
Norwegian Cruise Line Holdings Ltd. and NCL Corporation Ltd. MIAMI, April 02, 2025 (GLOBE NEWSWIRE) -- Norwegian Cruise Line Holdings Ltd. (NYSE: NCLH) (the “Company”) and NCL Corporation Ltd., a subsidiary of the Company (“NCLC”), announce that NCLC has entered into individually negotiated note exchange agreements with certain existing holders (the “Holders”) of NCLC's 5.375% Exchangeable Senior Notes due 2025 (the “2025 Notes”), pursuant to which NCLC and the Holders have agreed to exchange (the “Exchange”) $285,425,000 in aggregate principal amount of the Holders' 2025 Notes for (i) $285,425,000 in aggregate principal amount of NCLC's newly issued 0.875% Exchangeable Senior Notes due 2030 (the “2030 Notes”) and (ii) an aggregate cash payment (the “Cash Payment”) of $51,624,820, plus accrued and unpaid interest on the 2025 Notes to be exchanged to, but excluding, the closing date of the Exchange. The Cash Payment will be equal to the proceeds from the concurrent Equity Offering, as described below, and represents the remainder of NCLC's exchange obligation in excess of the aggregate principal amount of the 2025 Notes to be exchanged. globenewswire.com - 2 weeks ago
Jefferies' David Katz bullish call on cruises amid consumer trade-down David Katz, Jefferies analyst, joins 'The Exchange' to discuss the winning sectors for the consumer trade-down and why he's bullish on cruises. youtube.com - 2 weeks ago
8. Profile Summary

Norwegian Cruise Line Holdings Ltd. NCLH

image
COUNTRY US
INDUSTRY Travel Services
MARKET CAP $ 6.82 B
Dividend Yield 0.00%
Description Norwegian Cruise Line Holdings Ltd., together with its subsidiaries, operates as a cruise company in North America, Europe, the Asia-Pacific, and internationally. The company operates the Norwegian Cruise Line, Oceania Cruises, and Regent Seven Seas Cruises brands. It offers itineraries ranging from three days to a 180-days calling on various locations, including destinations in Scandinavia, Russia, the Mediterranean, the Greek Isles, Alaska, Canada and New England, Hawaii, Asia, Tahiti and the South Pacific, Australia and New Zealand, Africa, India, South America, the Panama Canal, and the Caribbean. As of December 31, 2021, the company had 28 ships with approximately 59,150 berths. It distributes its products through retail/travel advisor and onboard cruise sales channels, as well as meetings, incentives, and charters. Norwegian Cruise Line Holdings Ltd. was founded in 1966 and is based in Miami, Florida.
Contact 7665 Corporate Center Drive, Miami, FL, 33126 https://www.nclhltd.com
IPO Date Jan. 18, 2013
Employees 41700
Officers Mr. Harry J. Sommer President, Chief Executive Officer & Director Mr. David J. Herrera President of NCL Captain Patrik Dahlgren Executive Vice President & Chief Vessel Operations and Newbuild Officer Mr. Daniel S. Farkas J.D. Executive Vice President, General Counsel & Secretary Ms. Sarah Inmon Head of Investor Relations & Corporate Communications Mr. Mark A. Kempa Executive Vice President & Chief Financial Officer Mr. Todd Hamilton Senior Vice President of Sales Mr. Frank J. Del Rio Senior Advisor Ms. Faye L. Ashby Senior Vice President & Chief Accounting Officer Ms. Lynn White Executive Vice President & Chief People Excellence Officer