Privacy    
 
  Citi Research Disclosures


ABCDEFGHIJKLMNOPQRSTUVWXYZ#




Disclosures Home
Conflicts Management Policy
SEBI Investor Charter & Complaint Information
SEBI Prescribed Client Terms & Conditions
Staff Conflicts
Terms of Use

 
Valuation & Risks ( NCLH ) Disclosure / Price Chart(s) / Valuation & Risk
Fundamental Equity Research
Our $31 target price is based on a 12x P/E multiple on our 2026E estimate. This compares to the 13.3x historical multiple (2012-2019) and the pre-pandemic (12/31/19) multiple of 10.6x. This equates to an ~9.5x EV/EBITDA multiple on our 2026E estimate, lower than the historical median multiple of 10.8x and slightly above the pre-pandemic multiple of 8.9x.

Upside risks to our target price:
• Stronger-than-expected return to cruising which could drive faster growth in revenues and margins.
• Cheaper and/or more debt refinancing. 
• Cruise price outperformance well above the industry average, especially if driven by unobservable prices charged by travel agents.
• Fuel prices fall significantly from the prevailing spot rate.
• Occupancy returns to levels return to historical levels of >100%.
Downside risks:
• Geopolitical risk/global conflict.
• A new wave of Covid (which could be resistant to current vaccines) which could cause a new spike in infections and reverse the recent positive sentiment. 
• Further Covid travel restrictions, caused by rising infections or new variants, which may limit the range of available cruises and limit consumer appetite. 
• Environmental pressures to further reduce emissions and calls for countries to go carbon neutral by 2050 and the potential costs and risk to earnings in doing so.
• Political risks, particularly around changes to cruise operators' current, very favorable tax arrangements.
• Elevated fuel prices may persist or even rise further as economic conditions improve, potentially reversing the benefit to earnings recover from the fall in oil prices last year.
• While we believe NCLH has sufficient cash to handle near-term cash burn requirements, given the multiple uncertainties inherent in these projections and heightened levels of leverage, it is possible that NCLH may seek to raise additional capital.

 

 

citiPrivacy
www.citigroup.com Terms, conditions, caveats, and small print
Copyright © 2025 Citi