Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
51.05 USD88.34 USD119.29 USD
-71.16%
88.34 USDCurrent price is 71.2% below the base model value.
C
Consumer CyclicalTravel ServicesUnited States
CCL.US · Carnival Corporation & plc
NYQ · US · USD
Latest price25.48 USD
30D-4.2%
Vs. base value-43.1%
Research summary
CCL.US latest organized financial period shows revenue grew +6.39% YoY and net income grew +44.05% YoY. Current price is about 25.48 USD, while the model base case is about 44.76 USD; the current price sits -43.1% versus the base case. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue27B USD
Net income3B USD
Free cash flow3B USD
Operating cash flow6B USD
Price trend
Price date: 2026/04/28 · Updated: 2026/04/29 07:25
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price25.48 USD
Base value44.76 USD
Vs. base-43.1%
Price date2026/04/28
31.76 USD44.76 USD55.08 USD
-43.09%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
42.08 USD68.08 USD88.71 USD
-62.58%
68.08 USDCurrent price is 62.6% below the base model value.
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-0.3%
Current price implies roughly -0.3% annualized FCF growth.
-0.3%Current price implies roughly -0.3% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
21.44 USD21.44 USD21.44 USD
+18.82%
21.44 USDCurrent price is 18.8% above the base model value.
Updated: 2026/04/29 07:25
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 9
| Period | Type | Revenue | Net Income | Free Cash Flow | Diluted EPS |
|---|---|---|---|---|---|
| 2025/11/29 | Annual | 27B USD | 3B USD | 3B USD | 2.02 |
| 2024/11/29 | Annual | 25B USD | 2B USD | 1B USD | 1.44 |
| 2023/11/29 | Annual | 22B USD | -74M USD | 997M USD | -0.06 |
| 2022/11/29 | Annual | 12B USD | -6B USD | -7B USD | -5.16 |
| 2021/11/29 | Annual | - | - | - | - |
Ad placement