CCL - Carnival Corporation & plc
Price:
--
--
|
CONSENSUS:
Buy
DETAILS
|
PRICE TARGET:
$35.80
DETAILS
HIGH:
$42.00
LOW:
$30.00
MEDIAN:
$36.00
CONSENSUS:
$35.80
UPSIDE:
44.59%
AlphaVal
Deterministic, archetype-aware fair value
Stable Earnings Power
65% confidence
Primary model: P/Adj-EPS × Normalized Multiple
Adjust Assumptions
22.5x
2.02$
Key Value Driver
Normalized P/E multiple (22x base case)
Implied Market Multiple
12.3x
Plain-Language Summary
Applying a 22x P/E to adjusted EPS of $2.02, the base-case value is $45.45 per share.
Analyst Consensus (External Reference)
Never blended into the bear/base/bull estimates above -- shown only as an outside comparison.
Average Target (47 analysts)
$35.80
Analyst Range
$30.00 – $42.00
Divergence from AlphaVal
27%
Warnings
Wall Street's average price target is $35.80 (from 47 analysts). Our estimate is 27% above the consensus -- consider that gap carefully.
Key Risks
- Growth DCF inappropriate — terminal value assumptions dominate
- EV/EBITDA misleading for regulated businesses where capex is mandated
- Regulatory risk is a fat tail not visible in normal multiples