Last Price$22.0(3.4%)
Market Cap$9,880.3M
EV/Revenue LTM
2.6x
5Y avg
76.5x
Travel Services industry
median
2.0x
Stock quality & Intrinsic value
7/10
1.3% undervalued
Norwegian Cruise Line Holdings Ltd. EV/Revenue LTM
Annual
Quarterly
Daily
Crunching data... Almost there!
| Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|
| EV/Revenue LTM | 4.2x | 4.6x | 4.7x | 3.3x | 3.5x | 2.6x | 2.9x | 5.9x | 113.9x | 4.9x | 2.8x |
Overvalued or undervalued?
Check the intrinsic value for NCLH
and see if it's the right time to invest.
Norwegian Cruise Line Holdings Ltd. (NCLH) EV/Revenue LTM comparison analysis
General
LTM EV/Revenue LTM
OTHER METRICS
Company name
Revenue growth
EPS growth
Net Income margin
Norwegian Cruise Line Holdings Ltd.NCLH
2.4x
76.5%
N/A
1.9%
Median Peer Set
3.6x
15.3%
32.4%
14.0%
MakeMyTrip LimitedMMYT
11.2x
32.0%
N/A
27.7%
Airbnb, Inc.ABNB
7.3x
11.9%
(44.3%)
23.9%
Booking Holdings Inc.BKNG
7.0x
25.0%
54.7%
20.1%
Trip.com Group LimitedTCOM
5.3x
110.8%
355.4%
22.3%
Royal Caribbean Cruises Ltd.RCL
5.3x
18.6%
65.0%
17.5%
Despegar.com, Corp.DESP
2.0x
31.2%
(90.4%)
3.5%
Sabre CorporationSABR
1.9x
4.2%
(53.2%)
(9.2%)
Expedia Group, Inc.EXPE
1.9x
6.6%
70.7%
9.0%
Tripadvisor, Inc.TRIP
1.1x
2.6%
1,601.5%
0.3%
Travel + Leisure Co.TNL
1.0x
3.0%
10.2%
10.6%
NCLH key stats
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'04 | Dec'05 | Dec'06 | Dec'07 | Dec'08 | Dec'09 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 1,338.3 0.0% | 1,616.2 20.8% | 1,976.3 22.3% | 2,172.8 9.9% | 2,106.4 (3.1%) | 1,855.2 (11.9%) | 2,012.1 8.5% | 2,219.3 10.3% | 2,276.2 2.6% | 2,570.3 12.9% | 3,125.9 21.6% | 4,345.0 39.0% | 4,874.3 12.2% | 5,396.2 10.7% | 6,055.1 12.2% | 6,462.4 6.7% | 1,279.9 (80.2%) | 648.0 (49.4%) | 4,843.8 647.5% | 8,549.9 76.5% |
| Cost of Goods Sold (COGS) | 981.5 | 1,210.5 | 1,567.4 | 1,692.9 | 1,578.5 | 1,289.5 | 1,347.3 | 1,467.9 | 1,478.4 | 1,657.7 | 1,946.6 | 2,655.4 | 2,850.2 | 3,063.6 | 3,377.1 | 3,663.3 | 1,693.1 | 1,608.0 | 4,267.1 | 5,468.6 |
% margin | 356.7 26.7% | 405.6 25.1% | 408.9 20.7% | 479.9 22.1% | 527.9 25.1% | 565.8 30.5% | 664.8 33.0% | 751.4 33.9% | 797.8 35.0% | 912.6 35.5% | 1,179.3 37.7% | 1,689.6 38.9% | 2,024.1 41.5% | 2,332.5 43.2% | 2,678.1 44.2% | 2,799.1 43.3% | (413.2) (32.3%) | (960.1) (148.2%) | 576.7 11.9% | 3,081.3 36.0% |
| Operating Expenses | 292.0 | 332.4 | 368.3 | 435.1 | 462.4 | 394.4 | 434.6 | 435.3 | 440.7 | 516.7 | 676.3 | 987.1 | 1,098.7 | 1,283.7 | 1,459.0 | 1,621.0 | 1,463.2 | 1,592.3 | 2,128.4 | 1,341.9 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 204.6 | 228.2 | 249.3 | 287.1 | 299.8 | 241.7 | 264.4 | 251.4 | 251.2 | 301.2 | 403.2 | 555.0 | 666.2 | 773.8 | 897.9 | 974.9 | 745.3 | 891.5 | 1,379.1 | 1,341.9 |
% margin | 50.3 3.8% | 73.3 4.5% | 32.6 1.6% | 42.2 1.9% | (63.2) (3.0%) | 171.4 9.2% | 230.2 11.4% | 316.1 14.2% | 357.1 15.7% | 395.9 15.4% | 502.9 16.1% | 702.5 16.2% | 925.5 19.0% | 1,048.8 19.4% | 1,219.1 20.1% | 1,178.1 18.2% | (3,484.1) (272.2%) | (2,552.3) (393.9%) | (1,551.8) (32.0%) | 930.9 10.9% |
| Interest Income | 1.4 | 4.8 | 3.4 | 1.4 | 2.8 | 0.8 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 256.2 | 454.5 | 644.1 | 608.1 | 0.0 |
| Interest Expense | 48.9 | 87.0 | 136.5 | 175.4 | 152.4 | 115.4 | 173.8 | 190.2 | 189.9 | 282.6 | 151.8 | 221.9 | 276.9 | 267.8 | 270.4 | 272.9 | 482.3 | 2,072.9 | 801.5 | 727.5 |
| Pre-tax Income | 24.2 | 101.4 | (5.8) | (55.5) | (191.0) | 181.7 | 196.3 | 126.9 | 168.6 | 114.7 | 340.3 | 433.9 | 640.3 | 770.6 | 969.3 | 911.4 | (4,000.0) | (4,501.3) | (2,276.7) | 163.2 |
% effective tax rate | 73.5 303.2% | 54.1 53.4% | 171.5 (2,949.9%) | 271.7 (489.6%) | 277.3 (145.2%) | 104.1 57.3% | 207.6 105.8% | 192.4 151.7% | 191.3 113.5% | 11.8 10.3% | (2.3) (0.7%) | 6.8 1.6% | 7.2 1.1% | 10.7 1.4% | 14.5 1.5% | (18.9) (2.1%) | 12.5 (0.3%) | 5.3 (0.1%) | (6.8) 0.3% | 3.0 1.8% |
% margin | (8.7) (0.7%) | 16.2 1.0% | (130.9) (6.6%) | (227.0) (10.4%) | (211.8) (10.1%) | 67.0 3.6% | 23.0 1.1% | 126.9 5.7% | 168.6 7.4% | 101.7 4.0% | 338.4 10.8% | 427.1 9.8% | 633.1 13.0% | 759.9 14.1% | 954.8 15.8% | 930.2 14.4% | (4,012.5) (313.5%) | (4,506.6) (695.5%) | (2,269.9) (46.9%) | 166.2 1.9% |
| EPS | (0.04) | 0.08 | (0.65) | (1.13) | (1.06) | 0.33 | 0.11 | 0.63 | 0.84 | 0.50 | 1.64 | 1.89 | 2.79 | 3.33 | 4.28 | 4.33 | (15.75) | (12.33) | (5.41) | 0.39 |
| Diluted EPS | (0.04) | 0.08 | (0.64) | (1.12) | (1.04) | 0.33 | 0.11 | 0.62 | 0.84 | 0.49 | 1.62 | 1.86 | 2.78 | 3.31 | 4.25 | 4.30 | (15.75) | (12.33) | (5.41) | 0.39 |
% margin | 152.2 11.4% | 210.3 13.0% | 124.7 6.3% | 96.5 4.4% | 103.1 4.9% | 352.3 19.0% | 366.6 18.2% | 528.1 23.8% | 574.6 25.2% | 659.5 25.7% | 871.3 27.9% | 1,106.2 25.5% | 1,370.3 28.1% | 1,567.0 29.0% | 1,802.4 29.8% | 1,812.7 28.1% | (2,800.1) (218.8%) | (1,794.1) (276.9%) | (729.9) (15.1%) | 1,752.3 20.5% |
Discover more Stock Ideas
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
FAQ
1) What is Norwegian Cruise Line Holdings Ltd.'s EV/Revenue LTM?
As of today, Microsoft Corp's last 12-month EV/Revenue LTM is 2.6x, based on the financial report for Dec 30, 2024 (Q4’2024). The average annual EV/Revenue LTM for Norwegian Cruise Line Holdings Ltd. have been 105.2x over the past three years, and 80.3x over the past five years.
2) Is Norwegian Cruise Line Holdings Ltd.'s EV/Revenue LTM Good?
As of today, Norwegian Cruise Line Holdings Ltd.'s EV/Revenue LTM is 2.6x, which is higher than industry median of 2.0x. It indicates that Norwegian Cruise Line Holdings Ltd.'s EV/Revenue LTM is Bad.