| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | 7 | — | — | — | — | — | 6 | 1 | — | — | — |
| Sell | — | — | 1 | — | — | — | — | — | — | — | — | — |
| total | individual payouts | |
|---|---|---|
| 2025 | ‡‡‡ |
|
| 2024 | ‡‡‡ |
|
| 2023 | ‡‡‡ |
|
| 2022 | ‡‡‡ |
|
| 2021 | ‡‡‡ |
|
| 2020 | ‡‡‡ |
|
| 2019 | ‡‡‡‡ |
|
| 2017 | ‡‡‡ |
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 402.42 | 190.77 | 209.89 | 218.10 |
| Receivables | 280.27 | 221.41 | 291.66 | 276.96 |
| Inventory | 157.65 | 149.72 | 138.18 | 161.30 |
| Other | — | — | — | — |
| 1,313.15 | 1,010.10 | 1,138.54 | 1,266.06 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 174.34 | 171.11 | 169.66 | 233.06 |
| ST’ Debt | 1,744.78 | 1,323.77 | 875.90 | 1,141.37 |
| Other | 3,060.67 | 3,105.96 | 3,200.59 | 3,651.20 |
| 6,038.70 | 5,780.87 | 5,452.58 | 6,320.93 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡ |
| Book Value | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 2,331.22 | 2,640.54 | — | — |
—
|
| ’25 | 2,127.55 | 2,517.50 | 2,938.14 | 2,244.40 |
9,827.59
|
| ’24 | 2,191.22 | 2,372.49 | 2,806.58 | 2,109.37 |
9,479.65
|
| ’23 | 1,821.94 | 2,205.49 | 2,536.04 | 1,986.46 |
8,549.92
|
| ’22 | 521.94 | 1,187.18 | 1,615.51 | 1,519.13 |
4,843.76
|
| ’21 | 3.10 | 4.37 | 153.08 | 487.44 |
647.99
|
| ’20 | 1,246.88 | 16.93 | 6.52 | 9.58 |
1,279.91
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 811.45 | 602.59 | — | — |
—
|
| ’25 | 679.22 | 714.85 | 236.56 | 459.11 |
2,089.75
|
| ’24 | 807.17 | 670.89 | 172.50 | 399.26 |
2,049.82
|
| ’23 | 503.33 | 1,033.28 | 210.10 | 259.00 |
2,005.71
|
| ’22 | (371.01) | 262.19 | 82.25 | 236.60 |
210.02
|
| ’21 | (852.01) | (630.04) | (670.30) | (315.66) |
(2,468.01)
|
| ’20 | (52.70) | (1,275.68) | (590.25) | (637.62) |
(2,556.24)
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (625.22) | 144.89 | — | — |
—
|
| ’25 | (846.00) | 381.21 | (726.53) | 21.46 |
(1,169.86)
|
| ’24 | 548.32 | 330.24 | (195.51) | 155.82 |
838.87
|
| ’23 | 265.66 | 296.77 | (918.41) | (388.66) |
(744.65)
|
| ’22 | (536.29) | 101.17 | (1,219.89) | 81.19 |
(1,573.84)
|
| ’21 | (988.36) | (803.17) | (900.34) | (528.97) |
(3,220.85)
|
| ’20 | (662.86) | (1,391.00) | (737.91) | (711.02) |
(3,502.79)
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 0.23 | 0.48 | — | — |
—
|
| ’25 | (0.09) | 0.07 | 0.86 | 0.03 |
0.92
|
| ’24 | 0.04 | 0.35 | 0.95 | 0.52 |
1.89
|
| ’23 | (0.38) | 0.20 | 0.71 | (0.25) |
0.39
|
| ’22 | (2.35) | (1.22) | (0.70) | (1.14) |
(5.41)
|
| ’21 | (4.16) | (1.94) | (2.29) | (4.01) |
(12.33)
|
| ’20 | (8.80) | (2.99) | (2.50) | (2.51) |
(15.75)
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | 10.31 | 11.76 | 14.69 | 14.21 | — | — | — |
Low Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 23.90 | 22.75 | 28.64 | 29.29 | — | — | — |
High Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 38,900 | 41,000 | 41,700 | 44,500 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.12 | 0.21 | 0.23 | 0.22 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4,843.76 | 8,549.92 | 9,479.65 | 9,827.59 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 11.91% | 36.04% | 39.99% | 42.62% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (2,276.70) | 163.18 | 772.91 | 428.72 | ‡‡‡‡‡ | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (47.00%) | 1.91% | 8.15% | 4.36% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (2,269.91) | 166.18 | 910.26 | 423.25 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 810.05 | 883.24 | 973.51 | 1,162.11 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 11.54 | 20.14 | 21.78 | 21.91 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (5.41) | 0.39 | 2.09 | 0.94 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.50 | 4.73 | 4.71 | 4.66 | ‡‡‡‡ | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (4.25) | (6.48) | (2.78) | (7.27) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (3.75) | (1.75) | 1.93 | (2.61) | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.16 | 0.71 | 3.27 | 4.93 | ‡‡‡‡‡ | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 419.77 | 424.43 | 435.28 | 448.54 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡ | 0.00 | 48.21 | 12.37 | 23.74 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.03 | 0.91 | 1.18 | 1.02 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 72.58 | 25.85 | 7.86 | 4.53 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3.64 | 2.51 | 2.54 | 2.48 | ‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (11.22) | (28.78) | 28.74 | (20.86) | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 210.02 | 2,005.71 | 2,049.82 | 2,089.75 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (1,783.86) | (2,750.36) | (1,210.95) | (3,259.61) | ‡‡‡‡‡ | ‡‡‡‡‡ | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (1,573.84) | (744.65) | 838.87 | (1,169.86) | ‡‡‡‡‡ | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (3,181.98) | (4,725.55) | (4,770.76) | (4,314.04) | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 13,621.53 | 14,058.93 | 13,100.49 | 14,606.18 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 12,674.54 | 13,656.51 | 12,909.72 | 14,396.29 | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 68.59 | 300.81 | 1,425.44 | 2,209.89 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (12.18%) | 0.87% | 4.61% | 1.99% | ‡‡‡‡‡ | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (7.61%) | 4.17% | 6.39% | 5.87% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (181.50%) | 89.97% | 105.46% | 23.29% | ‡‡‡‡‡ | — | — |
ROE
|
Norwegian Cruise Line Holdings Ltd. (NCLH) is charging toward a dazzling post-pandemic renaissance, with revenue exploding to $9.48 billion in 2024—a 11% leap from 2023 and surpassing pre-COVID peaks—fueled by pent-up travel demand and razor-sharp operational efficiencies. From the abyss of $4 billion net losses in 2020, when revenues cratered 80%, NCLH has flipped the script: profitability roared back with 2024 EBT at $773 million (8.2% margin), EPS at $2.09, and revenue per employee hitting $227,330, outpacing 2019 levels amid a leaner, more productive workforce.
Yet the stock lags this surge, trading at undervalued levels with a 12.4x PE and 1.18x PS ratio, as equity rebuilds from pandemic lows ($1.43 billion in 2024) and insiders pile in with $1.76 million in buys signaling deep conviction. Analyst forecasts paint a blockbuster path—revenues to $11.67 billion by 2027, EPS to $2.70, and mean price targets implying 21% upside (high of 86%)—as ROIC climbs and free cash flow turns positive.
NCLH’s story is one of resilient innovation in a booming cruise sector, primed for 10-15% annual growth via luxury expansions, tech efficiencies, and millennial travel waves. With fundamentals firing and risks skewed to the upside, this undervalued gem beckons growth hunters ready to set sail.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.