Previous Close | $29.96 |
Intrinsic Value | $0.16 |
Upside potential | -99% |
Data is not available at this time.
Carnival Corporation & plc operates as one of the world’s largest cruise companies, serving leisure travelers across multiple brands, including Carnival Cruise Line, Princess Cruises, and Holland America Line. The company generates revenue primarily through ticket sales for voyages and onboard spending, which includes dining, entertainment, and excursions. Its diversified portfolio caters to various demographics, from budget-conscious travelers to luxury seekers, positioning it as a leader in the global cruise industry. Carnival’s scale and brand recognition provide a competitive edge, though it faces cyclical demand tied to economic conditions and discretionary spending. The company’s market position is reinforced by its extensive fleet and global itineraries, though it must navigate regulatory complexities and fuel price volatility. Strategic partnerships with ports and tourism operators further enhance its ability to deliver differentiated experiences, sustaining its appeal in a competitive travel sector.
Carnival reported revenue of $25.02 billion for FY 2024, with net income of $1.92 billion, reflecting a recovery in travel demand post-pandemic. Diluted EPS stood at $1.44, indicating improved profitability. Operating cash flow was robust at $5.92 billion, though capital expenditures of $4.63 billion highlight ongoing fleet investments. The company’s ability to convert revenue into cash underscores operational efficiency, albeit with significant reinvestment needs.
Carnival’s earnings power is evident in its return to profitability, driven by higher occupancy rates and onboard spending. The company’s capital efficiency is tempered by substantial debt levels, though operating cash flow covers reinvestment needs. Leverage remains a concern, but improving earnings could enhance debt service capacity over time. The absence of dividends suggests a focus on deleveraging and growth initiatives.
Carnival’s balance sheet shows $1.21 billion in cash against $28.88 billion in total debt, reflecting a leveraged position. While liquidity is adequate, high debt levels pose refinancing risks. The company’s financial health hinges on sustained demand recovery and disciplined capital allocation. Progress in reducing leverage will be critical to long-term stability.
Carnival’s growth is tied to fleet expansion and demand recovery, with no current dividend policy. The company prioritizes debt reduction and reinvestment over shareholder payouts. Trends indicate strong pent-up demand for cruises, but macroeconomic headwinds could temper near-term growth. Strategic focus remains on optimizing occupancy and pricing power.
Carnival’s valuation reflects optimism about travel recovery, though debt concerns persist. Market expectations hinge on sustained demand and operational execution. The stock’s performance will likely correlate with earnings growth and leverage reduction progress. Investors weigh recovery potential against balance sheet risks.
Carnival’s scale, brand diversity, and global reach provide strategic advantages in a fragmented industry. The outlook is cautiously optimistic, with demand recovery offsetting macroeconomic uncertainties. Fleet modernization and cost management are key priorities. Long-term success depends on balancing growth investments with financial discipline.
Company filings, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |