Valuation models
price $17.57 · as of Nov 2, 2026
P/E · peersused17.13 – 26.6821.2217% undervaluedP/E · own history16.33 – 56.7026.8635% undervaluedPEG—27.8037% undervaluedEV/EBITDA · peers65.86 – 104.1777.6377% undervaluedEV/Revenue · peers21.68 – 90.1150.6565% undervaluedWall St. consensus target—17.003% aboveCost of capital (WACC)—13.35%—
P/E · peers leads because DCF · Perpetuity growth · 5y could not lead: the cash-flow gate is shut (an operating loss, or three years of free cash flow summing below zero). How the headline model is chosen.
Model value · P/E · peers
21.22
Norwegian Cruise Line Holdings closed at $17.57 — undervalued by 17% vs model.
17.13the model's range26.68
P/E · peers leads because DCF · Perpetuity growth · 5y could not lead: the cash-flow gate is shut (an operating loss, or three years of free cash flow summing below zero). From its peers' median P/E.
Other models
26.86 – 77.63
Wall St. target
17.00 3% above
Below model, 1y
30 of 30 days
How it is valued
Valued asCyclical
Low/slowing growth (~7% recent)Decelerated from ~50% 5y CAGRThin margins (4.3% net margin)Highly cyclical earningsHigh leverage (D/E 6.6x)Negative free cash flow
Model estimates for research reference only, not investment advice. Every model rests on assumptions that may not match what happens; how each model works is in the manual.