/
DCF Valuation
Base-case fair value
$-5.11
Intrinsic $-6.81 · 25% MOS
Base-case summary
Our base-case DCF for Norwegian Cruise Line Holdings Ltd. (NCLH) projects 10 years of free cash flow growth at 8.0% for years 1–5 and 4.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from the 3-year average of positive free cash flow ($511M) — TTM FCF was negative, this produces an intrinsic value of $-6.81 per share. A 25% safety margin gives a fair value of $-5.11.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
TTM FCF is negative (-$949M). Projecting from a negative base produces nonsensical results, so this model uses the 3-year average of positive FCF ($511M) as the base instead. Treat this valuation as a rough estimate — it assumes a return to historical profitability.
Model inputs
Free Cash Flow (3yr avg)
$511M
Cash & equivalents
$185M
Total debt
$16.1B
Shares outstanding
466M