Valuation Carnival Corporation Ltd.

Stocks

Real-time Estimate Cboe BZX Other stock markets 12:19:57 2026-07-16 pm EDT			5-day change	1st Jan Change
26.34 ^USD	-0.96%		-1.23%	-13.59%

Jul. 10	Carnival Cruise Line Unveils Carnival Destiny As Its Newest Ship And First Ship In Next-Generation Ace Class	CI
Jul. 09	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	36,419	-	-
Change	-	-37.44%	52.82%	73.88%	2.85%	8.41%	-	-
Enterprise Value (EV) ¹	43,936	42,810	46,942	58,927	58,307	59,559	58,504	57,224
Change	-	-2.56%	9.65%	25.53%	-1.05%	2.15%	-1.77%	-2.19%
P/E	-2.08x	-1.92x	-251x	17.7x	12.8x	12x	10.1x	8.64x
PBR	1.65x	1.77x	2.77x	3.6x	2.75x	2.47x	2.23x	1.9x
PEG	-	0x	2.5x	-0x	0.3x	1.22x	0.5x	0.5x
Capitalization / Revenue	10.3x	1.01x	0.87x	1.31x	1.26x	1.32x	1.27x	1.22x
EV / Revenue	23x	3.52x	2.17x	2.36x	2.19x	2.15x	2.04x	1.92x
EV / EBITDA	-9.05x	-20.3x	11.1x	9.64x	8.12x	8.31x	7.54x	6.9x
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	15x	12.8x
FCF Yield	-17.6%	-15.4%	2.11%	2.2%	4.47%	6.24%	6.68%	7.83%
Dividend per Share ²	-	-	-	-	-	0.5986	0.7482	1.001
Rate of return	-	-	-	-	-	2.25%	2.81%	3.76%
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	7,165	7,759	8,294
EBIT ¹	-7,089	-4,379	1,956	3,574	4,483	4,290	4,741	5,157
Net income ¹	-9,501	-6,093	-74	1,916	2,760	3,049	3,584	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	26.59	26.59	26.59
Nbr of stocks (in thousands)	1,131,464	1,258,272	1,265,705	1,298,971	1,313,149	1,369,649	-	-
Announcement Date	12/20/21	12/21/22	12/21/23	12/20/24	12/19/25	-	-	-

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.	11.98x	2.15x	8.31x	2.25%	36.42B
ROYAL CARIBBEAN CRUISES LTD.	17.05x	5.1x	13.05x	1.69%	78.36B
NORWEGIAN CRUISE LINE HOLDINGS LTD.	12.78x	2.42x	9.53x	-.--%	9.06B
LINDBLAD EXPEDITIONS HOLDINGS, INC.	154.12x	2.38x	14.68x	-	1.72B
Average	48.98x	3.01x	11.39x	1.31%	31.39B
Weighted average by Cap.	17.15x	4.01x	11.44x	1.73%