Choose a model
Each card values Norwegian Cruise Line Holdings a different way, shown at our starting inputs. Pick one to see and change how it works.
Set your assumptions
Norwegian Cruise Line Holdings on earnings: earnings per share grow for a few years, then the stock trades at a normal price-to-earnings multiple.
Years to project
Growth of earnings per share
Earnings per share; starts at its own recent growth
Exit P/E
Starts at the average of its 5-year median P/E, today's and a mature 18
Your desired return
Margin of safety
More
Your buy price
The expected return is measured from it; starts at today's price
How it's worked out
Today's earnings per share
Diluted, last twelve months, as filed
$1.86
Earnings in 2031
Grows 0.0% a year for 5 years
$1.86
Price in 2031
$1.86 × 14.3 P/E
$26.60
Worth today
÷ 1.10^5: your 10% a year, taken back out
$16.52
Fair value
The most you can pay and still earn 10% a year
$16.52
Buy below
Fair value minus your 25% margin of safety
$12.39
Paying $17.58 instead gives 8.6% a year. Every rule is on the methodology page.
Outcome
What your assumptions give, and the path from today's price.
Fair value
$16.52
Expected return
8.6% a year
Future price, 2031
$26.60
Buy below
$12.39
Price 6% above fair valuePrice $17.58, at your 10% return
Projection
Solid blue: the price at each year end. Dashed blue: from today's price to the 2031 price. Green: from the fair value, rising at your 10% a year to the same end point; buy at or below it and you earn at least that. Every rule is on the methodology page. A model, not a forecast or advice.
Norwegian Cruise Line Holdings (NCLH) intrinsic value and fair value
The calculator grows one of Norwegian Cruise Line Holdings's per-share figures (earnings, free cash flow, revenue, book value or dividends) for a few years, puts an exit multiple on it, and discounts the result back at the yearly return you want. The answers below use its starting inputs for NCLH; this is analysis, not investment advice.
Frequently asked
What is Norwegian Cruise Line Holdings's (NCLH) intrinsic value?+
With Intrinsiqq's starting inputs, Norwegian Cruise Line Holdings's fair value is about $16.52 a share, based on its earnings per share. That assumes earnings per share of $1.86 grows about 0.0% a year for 5 years, the stock then trades at 14.3 times earnings, and you want a 10.0% yearly return. On its other figures: revenue $34.19. Every input can be changed on the page; the result is a model, not a forecast.
Is Norwegian Cruise Line Holdings overvalued?+
At $17.58, the price is 6% above that fair value of $16.52, and buying at today's price would return about 8.6% a year if those inputs hold. Whether that is cheap or dear depends on whether you believe the growth and the exit multiple, which is what the calculator lets you test. This is analysis from SEC filings, not investment advice.
What growth does the Norwegian Cruise Line Holdings valuation assume?+
Earnings per share grows about 0.0% a year to start, its own recent growth per share (three years for a company not yet profitable, five otherwise). The exit multiple starts at a default.
What is a good margin of safety for Norwegian Cruise Line Holdings?+
A margin of safety is the cushion you want below the fair value before buying, in case the inputs are wrong. The calculator uses 25%, which puts the buy-below price at $12.39. Less predictable businesses deserve a wider cushion, or a higher desired return.
SourceFair value computed from the 10-Q filed 22 Oct 2026, covering the period ending 30 Sept 2026, as reported to the SEC. Data last refreshed 31 Oct 2026. How this is calculated.
Price from market data, last close as of 30 Oct 2026. Fiscal year ends Dec.
Peers
Water Transportation · Pick stocks to compare with NCLH
Held by ETFs
NCLH is in 144 US ETFs. The largest of them, with NCLH's weight in each:
Spot a number that looks wrong? Check it in NCLH's SEC filings or
Download this analysis as a PDF (Pro)
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
Keep analysing NCLH
Create a free account and get 14 days of Premium: every stock and every tool.
- Unlimited stocks
- Stock screener
- Portfolio tracker
- Editable DCF
- Compare side by side
- Unlimited alerts
No card. Moves to Free after, unless you upgrade.
Already have an account?
Or come back tomorrow. Stocks on your watchlist are always free to view.