Three independent discounted-cash-flow-style models value Norwegian Cruise Line Holdings Ltd. every trading day. 0 of 3 currently price NCLH above its market price.
| Free Cash Flow model | $-230.41 |
| Excess Profit model | $-171.97 |
| Residual Earnings model | $-0.60 |
| Dividend Discount model | — |
| Piotroski F-Score | 6 / 9 |
| Return on invested capital | +7.3% |
| Net debt / EBITDA | 5.7× |
| Gross margin | +42.6% |
| Revenue CAGR | +26.6% |
| Cash conversion | 4.9× |
| Dividend yield | — |
| Buyback yield | -3.5% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open NCLH in StockKitty