Carnival Corporation

By default your notes are visible only to you.

22.1

52-week range

34.0

28.06

Your model inputs

Required return / cost of capital

FCFF terminal growth rate

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Valuation

Free Cash Flow Yield

FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per share

7.6 %

Dividend Yield TTM

1.1 %

Market cap $

$ 38,867

Price / Earnings TTM

P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per share

12.5

Price / Book TTM

PEG TTM

Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rate

0.3

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

21.2 %

(5.1) %

(27) %

Free cash flow per share growth

100.4 %

114.5 %

(35.6) %

Earnings per share growth

40.3 %

115.3 %

(10.6) %

Founded: 1,972

Employees: 2,321

Business Summary:carnival corporation & plc is a global cruise company and one of the largest vacation companies in the world. our portfolio of leading cruise brands includes carnival cruise lines, holland america line, princess cruises and seabourn in north america; p&o cruises (uk), and cunard in the united kingdom; aida cruises in germany; costa cruises in southern europe; iberocruceros in spain; and p&o cruises (australia) in australia. these brands, which comprise the most recognized cruise brands in north america, the united kingdom, germany and italy, offer a wide range of holiday and vacation products to a customer base that is broadly varied in terms of cultures, languages and leisure-time preferences. we also own a tour company that complements our cruise operations: holland america princess alaska tours in alaska and the canadian yukon. combined, our vacation companies attract 10 million guests annually.

Fair Value Reference Estimate