Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
51.05 USD88.34 USD119.29 USD
-71.16%
88.34 USDCurrent price is 71.2% below the base model value.
C
US
CCL.US · CARNIVAL CORP
US · US
Latest price25.48 USD
30D-22.84%
Vs. base value-43.1%
Research summary
CCL.US latest organized financial period shows revenue lacks a complete YoY comparison and net income grew +44.05% YoY. Current price is about 25.48 USD, while the model base case is about 44.76 USD; the current price sits -43.1% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue-
Net income3B USD
Free cash flow3B USD
Operating cash flow6B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:25
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price25.48 USD
Base value44.76 USD
Vs. base-43.1%
Price date2026/04/29
31.76 USD44.76 USD55.08 USD
-43.09%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
42.08 USD68.08 USD88.71 USD
-62.58%
68.08 USDCurrent price is 62.6% below the base model value.Adjusted reference: 68.47 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth-0.3%
Current price implies roughly -0.3% annualized FCF growth.
-0.3%Current price implies roughly -0.3% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
21.44 USD21.44 USD21.44 USD
+18.82%
21.44 USDCurrent price is 18.8% above the base model value.
Updated: 2026/04/29 15:25
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2025/11/30 | Restructuring charges | Restructuring | -10M USD | Medium |
| 2024/11/30 | Restructuring charges | Restructuring | -17M USD | Medium |
| 2023/11/30 | Asset impairment | Impairment | -33M USD | Medium |
| 2023/11/30 | Restructuring charges | Restructuring | -15M USD | Medium |
| 2022/11/30 | Asset impairment | Impairment | -1B USD | Medium |
| 2021/11/30 | Asset impairment | Impairment | -2B USD | Medium |
| 2020/11/30 | Asset impairment | Impairment | -10B USD | Medium |
| 2024/08/31 | Asset impairment | Impairment | -3M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/11/30 | Annual | - | 3B USD | 3B USD | 3B USD | 2.02 | 2.03 |
| 2024/11/30 | Annual | - | 2B USD | 2B USD | 1B USD | 1.44 | 1.45 |
| 2023/11/30 | Annual | - | -74M USD | -26M USD | 997M USD | -0.06 | -0.02 |
| 2022/11/30 | Annual | - | -6B USD | -5B USD | -7B USD | -5.16 | -4.22 |
| 2021/11/30 | Annual | - | -10B USD | -8B USD | -8B USD | -8.46 | -6.7 |
Ad placement