investorscraft@gmail.com

Intrinsic ValueCarnival Corporation & plc (POH1.DE)

Previous Close24.95
Intrinsic Value
Upside potential
Previous Close
24.95

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Carnival Corporation & plc is a global leader in the leisure travel industry, operating a diversified portfolio of cruise brands including Carnival Cruise Line, Princess Cruises, and Holland America Line. The company generates revenue primarily through cruise ticket sales and onboard services, leveraging a multi-brand strategy to cater to varied customer segments across North America, Europe, and Asia. With 87 ships and 223,000 lower berths, it holds a dominant market position, supported by a vast network of travel agents and direct online sales. Carnival’s vertically integrated model includes owned port destinations, hotels, and transportation assets, enhancing operational control and customer experience. The company competes in a cyclical industry where demand is influenced by disposable income and travel trends, but its scale and brand diversity provide resilience against regional economic fluctuations. Strategic partnerships and a focus on premium experiences further solidify its competitive edge in the high-margin cruise sector.

Revenue Profitability And Efficiency

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. The diluted EPS of €1.58 underscores improved profitability, while operating cash flow of €5.92 billion highlights strong operational efficiency. Capital expenditures of €4.63 billion indicate ongoing fleet investments, aligning with growth initiatives.

Earnings Power And Capital Efficiency

The company’s earnings power is evident in its ability to generate substantial operating cash flow despite high capital intensity. With a beta of 2.508, Carnival’s earnings are sensitive to macroeconomic cycles, but its diversified revenue streams and cost management strategies help mitigate volatility. The absence of dividends suggests reinvestment in fleet modernization and debt reduction.

Balance Sheet And Financial Health

Carnival’s balance sheet shows €1.21 billion in cash and equivalents against total debt of €28.88 billion, reflecting a leveraged position typical of capital-intensive industries. The debt load, while significant, is manageable given the company’s cash flow generation and asset base. Liquidity remains adequate, supported by operational cash inflows.

Growth Trends And Dividend Policy

Growth is driven by fleet expansion and premium service offerings, with no current dividend payouts as the company prioritizes debt reduction and reinvestment. The rebound in travel demand positions Carnival for revenue growth, though geopolitical and economic risks remain key monitorables.

Valuation And Market Expectations

With a market cap of €25.26 billion, Carnival trades at a premium reflecting its market leadership and recovery potential. Investors appear optimistic about sustained demand for cruise travel, though high leverage and cyclical risks warrant caution.

Strategic Advantages And Outlook

Carnival’s scale, brand diversity, and integrated operations provide strategic advantages in a competitive industry. The outlook is positive, assuming stable macroeconomic conditions, but the company must navigate fuel costs, regulatory changes, and consumer sentiment shifts to maintain growth.

Sources

Company filings, Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount