Stock CCL CARNIVAL CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Carnival Corporation

Equities

CCL

PA1436583006

Hotels, Motels & Cruise Lines

Market Closed - Nyse
Other stock markets
 04:00:01 2024-06-07 pm EDT 		5-day change 1st Jan Change
16.7 USD +0.48% Intraday chart for Carnival Corporation +10.74% -9.92%
Jun. 04 Cooling US job market boosts rate cut hopes AN
Jun. 04 European Equities Traded in the US as American Depositary Receipts Trend Lower in Tuesday Trading MT

Valuation

Fiscal Period: November 2019 2020 2021 2022 2023 2024 2025 2026
Capitalization 1 31,440 21,353 19,649 12,293 18,785 20,916 - -
Enterprise Value (EV) 1 42,424 38,796 43,936 42,810 46,942 48,470 46,340 43,625
P/E ratio 10.4 x -1.51 x -2.08 x -1.92 x -251 x 18 x 11.9 x 10.1 x
Yield 4.44% 2.5% - - - - - 0.53%
Capitalization / Revenue 1.51 x 3.82 x 10.3 x 1.01 x 0.87 x 0.85 x 0.81 x 0.79 x
EV / Revenue 2.04 x 6.93 x 23 x 3.52 x 2.17 x 1.98 x 1.79 x 1.64 x
EV / EBITDA 7.8 x -5.86 x -9.05 x -20.3 x 11.1 x 8.55 x 7.43 x 6.65 x
EV / FCF -31.6 x -3.91 x -5.69 x -6.48 x 47.5 x 126 x 16.6 x 10.6 x
FCF Yield -3.16% -25.6% -17.6% -15.4% 2.11% 0.8% 6.02% 9.43%
Price to Book 1.23 x 0.75 x 1.65 x 1.77 x 2.77 x 2.72 x 2.27 x 1.76 x
Nbr of stocks (in thousands) 709,616 1,086,548 1,131,464 1,258,272 1,265,705 1,267,121 - -
Reference price 2 45.08 19.98 17.62 9.930 15.06 16.70 16.70 16.70
Announcement Date 12/20/19 1/26/21 12/20/21 12/21/22 12/21/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: November 2019 2020 2021 2022 2023 2024 2025 2026
Net sales 1 20,825 5,595 1,908 12,168 21,593 24,537 25,922 26,535
EBITDA 1 5,436 -6,624 -4,856 -2,104 4,231 5,669 6,240 6,559
EBIT 1 3,276 -8,865 -7,089 -4,379 1,956 3,109 3,573 3,799
Operating Margin 15.73% -158.45% -371.54% -35.99% 9.06% 12.67% 13.79% 14.32%
Earnings before Tax (EBT) 1 3,060 -10,253 -9,522 -6,080 -62 1,319 1,969 2,333
Net income 1 2,990 -10,236 -9,501 -6,093 -74 1,299 1,941 2,323
Net margin 14.36% -182.95% -497.96% -50.07% -0.34% 5.29% 7.49% 8.75%
EPS 2 4.320 -13.20 -8.460 -5.160 -0.0600 0.9300 1.400 1.657
Free Cash Flow 1 -1,341 -9,921 -7,716 -6,610 989 385.5 2,789 4,112
FCF margin -6.44% -177.32% -404.4% -54.32% 4.58% 1.57% 10.76% 15.5%
FCF Conversion (EBITDA) - - - - 23.38% 6.8% 44.69% 62.69%
FCF Conversion (Net income) - - - - - 29.67% 143.64% 177%
Dividend per Share 2 2.000 0.5000 - - - - - 0.0890
Announcement Date 12/20/19 1/26/21 12/20/21 12/21/22 12/21/23 - - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: November 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 1,287 1,623 2,401 4,305 3,839 4,432 4,911 6,854 5,397 5,406 5,662 7,728 5,728 5,698 6,066
EBITDA 1 -1,341 -937 -901 302 -567 382 681 2,221 946 871 1,067 2,619 1,116 1,023 1,232
EBIT 1 -1,893 -1,491 -1,473 -279 -1,135 -172 120 1,624 384 276 423.8 1,956 458 352.1 548.8
Operating Margin -147.09% -91.87% -61.35% -6.48% -29.56% -3.88% 2.44% 23.69% 7.12% 5.11% 7.48% 25.31% 8% 6.18% 9.05%
Earnings before Tax (EBT) 1 -2,624 -1,888 -1,831 -759 -1,601 -686 -402 1,065 -39 -214 -27.35 1,557 13.1 -57 180
Net income 1 -2,620 -1,891 -1,834 -770 -1,598 -693 -407 1,074 -48 -214 -24.15 1,526 22.59 -37 200
Net margin -203.57% -116.51% -76.38% -17.89% -41.63% -15.64% -8.29% 15.67% -0.89% -3.96% -0.43% 19.75% 0.39% -0.65% 3.3%
EPS 2 -2.310 -1.660 -1.610 -0.6500 -1.270 -0.5500 -0.3200 0.7900 -0.0400 -0.1700 -0.0187 1.080 0.0225 -0.0300 0.1400
Dividend per Share 2 - - - - - - - - - - - - - - -
Announcement Date 12/20/21 3/22/22 6/24/22 9/30/22 12/21/22 3/27/23 6/26/23 9/29/23 12/21/23 3/27/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: November 2019 2020 2021 2022 2023 2024 2025 2026
Net Debt 1 10,984 17,443 24,287 30,517 28,157 27,555 25,424 22,709
Net Cash position 1 - - - - - - - -
Leverage (Debt/EBITDA) 2.021 x -2.633 x -5.001 x -14.5 x 6.655 x 4.861 x 4.074 x 3.462 x
Free Cash Flow 1 -1,341 -9,921 -7,716 -6,610 989 386 2,789 4,112
ROE (net income / shareholders' equity) 12.2% -25.2% -48.5% -57.3% 0.01% 17.9% 20.4% 19.3%
ROA (Net income/ Total Assets) 6.95% -11.7% -14.8% -10.5% 0% 2.67% 3.78% 4.71%
Assets 1 42,996 87,159 64,053 58,102 -3,737,374 48,734 51,384 49,368
Book Value Per Share 2 36.80 26.50 10.70 5.610 5.440 6.140 7.350 9.480
Cash Flow per Share 2 7.910 -8.130 -3.660 -1.420 3.390 3.670 3.710 3.920
Capex 1 5,429 3,620 3,607 4,940 3,284 4,268 2,754 1,912
Capex / Sales 26.07% 64.7% 189.05% 40.6% 15.21% 17.39% 10.62% 7.21%
Announcement Date 12/20/19 1/26/21 12/20/21 12/21/22 12/21/23 - - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Carnival Corporation

Trading Rating
Investor Rating
ESG Refinitiv
C+
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
BUY
Number of Analysts
27
Last Close Price
16.7 USD
Average target price
21.22 USD
Spread / Average Target
+27.06%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Cruise Lines

1st Jan change Capi.
CARNIVAL CORPORATION Stock Carnival Corporation
-9.92% 20.92B
NORWEGIAN CRUISE LINE HOLDINGS LTD. Stock Norwegian Cruise Line Holdings Ltd.
-11.23% 7.63B
AS TALLINK GRUPP Stock AS Tallink Grupp
+9.28% 606M
LINDBLAD EXPEDITIONS HOLDINGS, INC. Stock Lindblad Expeditions Holdings, Inc.
-33.36% 402M
Cruise Lines
  1. Stock Market
  2. Equities
  3. CCL Stock
  4. Financials Carnival Corporation