Valuation Carnival Corporation Ltd.

Stocks

Real-time Estimate Cboe BZX Other stock markets 07:45:56 15/07/2026 pm IST			5-day change	1st Jan Change
26.85 ^USD	+1.32%		+4.10%	-12.61%

10/07	Carnival Cruise Line Unveils Carnival Destiny As Its Newest Ship And First Ship In Next-Generation Ace Class	CI
09/07	Carnival Corporation Declares Quarterly Dividend, Payable on August 28, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: November	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	19,649	12,293	18,785	32,663	33,595	36,296	-	-
Change	-	-37.44%	52.82%	73.88%	2.85%	8.04%	-	-
Enterprise Value (EV) ¹	43,936	42,810	46,942	58,927	58,307	59,436	58,380	57,101
Change	-	-2.56%	9.65%	25.53%	-1.05%	1.94%	-1.78%	-2.19%
P/E	-2.08x	-1.92x	-251x	17.7x	12.8x	11.9x	10x	8.61x
PBR	1.65x	1.77x	2.77x	3.6x	2.75x	2.46x	2.22x	1.9x
PEG	-	0x	2.5x	-0x	0.3x	1.21x	0.5x	0.5x
Capitalization / Revenue	10.3x	1.01x	0.87x	1.31x	1.26x	1.31x	1.27x	1.22x
EV / Revenue	23x	3.52x	2.17x	2.36x	2.19x	2.15x	2.04x	1.91x
EV / EBITDA	-9.05x	-20.3x	11.1x	9.64x	8.12x	8.3x	7.52x	6.88x
EV / EBIT	-6.2x	-9.78x	24x	16.5x	13x	13.9x	12.3x	11.1x
EV / FCF	-5.69x	-6.48x	47.5x	45.4x	22.4x	16x	14.9x	12.7x
FCF Yield	-17.6%	-15.4%	2.11%	2.2%	4.47%	6.26%	6.69%	7.85%
Dividend per Share ²	-	-	-	-	-	0.5986	0.7482	1.001
Rate of return	-	-	-	-	-	2.26%	2.82%	3.78%
EPS ²	-8.46	-5.16	-0.06	1.44	2.02	2.219	2.637	3.078
Distribution rate	-	-	-	-	-	27%	28.4%	32.5%
Net sales ¹	1,908	12,168	21,593	25,021	26,622	27,642	28,632	29,856
EBITDA ¹	-4,856	-2,104	4,231	6,110	7,182	7,162	7,762	8,294
EBIT ¹	-7,089	-4,379	1,956	3,574	4,483	4,289	4,744	5,157
Net income ¹	-9,501	-6,093	-74	1,916	2,760	3,050	3,587	3,954
Net Debt ¹	24,287	30,517	28,157	26,264	24,712	23,140	22,085	20,805
Reference price ²	17.62	9.93	15.06	25.43	25.78	26.50	26.50	26.50
Nbr of stocks (in thousands)	11,31,464	12,58,272	12,65,705	12,98,971	13,13,149	13,69,649	-	-
Announcement Date	20/12/21	21/12/22	21/12/23	20/12/24	19/12/25	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CARNIVAL CORPORATION LTD.	11.94x	2.15x	8.3x	2.26%	3.63TCr
ROYAL CARIBBEAN CRUISES LTD.	16.51x	4.97x	12.73x	1.74%	7.59TCr
NORWEGIAN CRUISE LINE HOLDINGS LTD.	12.66x	2.4x	9.48x	-.--%	893.43Cr
LINDBLAD EXPEDITIONS HOLDINGS, INC.	154x	2.38x	14.67x	-	171.67Cr
Average	48.78x	2.98x	11.30x	1.33%	3.07TCr
Weighted average by Cap.	16.80x	3.91x	11.21x	1.77%