Norwegian Cruise Line Holdings Ltd. (NCLH)

Market price: $15.82

6 valuation methods

• P / B: $18.28 to $58.98 (midpoint $31.22)
• P / E: $27.49 to $53.82 (midpoint $33.67)
• EV / Gross Profit: $14.27 to $64.53 (midpoint $34.62)
• DCF (FCFF): $28.93 to $54.89 (midpoint $40.15)
• EV / Revenue: $27.99 to $56.56 (midpoint $44.11)
• EV / EBITDA: $28.21 to $85.03 (midpoint $49.78)