Discounted Cash Flow (DCF) Analysis Levered
Carnival Corporation & plc (CCL)
$13.835
+0.07 (+0.55%)
All numbers are in Millions, Currency in USD
Free Cash Flow
Year A/P | 2018 Actual | 2019 Actual | 2020 Actual | 2021 Actual | 2022 Actual | 2023 Projected | 2024 Projected | 2025 Projected | 2026 Projected | 2027 Projected |
Revenue | 18,881 | 20,825 | 5,594 | 1,908 | 12,169 | 24,613.45 | 49,784.05 | 100,694.99 | 203,669.26 | 411,948.71 |
---|---|---|---|---|---|---|---|---|---|---|
Revenue (%) | ||||||||||
Operating Cash Flow | 5,549 | 5,475 | -6,301 | -4,109 | -1,670 | -14,080.79 | -28,480.31 | -57,605.28 | -116,514.49 | -235,666.36 |
Operating Cash Flow (%) | ||||||||||
Capital Expenditure | -3,749 | -5,429 | -3,620 | -3,607 | -4,940 | -16,750.87 | -33,880.91 | -68,528.74 | -138,608.68 | -280,354.85 |
Capital Expenditure (%) | ||||||||||
Free Cash Flow | 1,800 | 46 | -9,921 | -7,716 | -6,610 | -30,831.66 | -62,361.22 | -126,134.02 | -255,123.17 | -516,021.21 |
Weighted Average Cost Of Capital
Share price | $ 13.835 |
---|---|
Beta | 2.393 |
Diluted Shares Outstanding | 1,180 |
Cost of Debt | |
Tax Rate | -0.23 |
After-tax Cost of Debt | 4.48% |
Risk-Free Rate | |
Market Risk Premium | |
Cost of Equity | 15.912 |
Total Debt | 35,881 |
Total Equity | 16,325.30 |
Total Capital | 52,206.30 |
Debt Weighting | 68.73 |
Equity Weighting | 31.27 |
Wacc |
Build Up Free Cash Flow
Year A/P | 2018 Actual | 2019 Actual | 2020 Actual | 2021 Actual | 2022 Actual | 2023 Projected | 2024 Projected | 2025 Projected | 2026 Projected | 2027 Projected |
Revenue | 18,881 | 20,825 | 5,594 | 1,908 | 12,169 | 24,613.45 | 49,784.05 | 100,694.99 | 203,669.26 | 411,948.71 |
---|---|---|---|---|---|---|---|---|---|---|
Operating Cash Flow | 5,549 | 5,475 | -6,301 | -4,109 | -1,670 | -14,080.79 | -28,480.31 | -57,605.28 | -116,514.49 | -235,666.36 |
Capital Expenditure | -3,749 | -5,429 | -3,620 | -3,607 | -4,940 | -16,750.87 | -33,880.91 | -68,528.74 | -138,608.68 | -280,354.85 |
Free Cash Flow | 1,800 | 46 | -9,921 | -7,716 | -6,610 | -30,831.66 | -62,361.22 | -126,134.02 | -255,123.17 | -516,021.21 |
WACC | ||||||||||
PV LFCF | -19,375.30 | -36,269.47 | -67,894.42 | -127,094.56 | -237,913.91 | |||||
SUM PV LFCF | -719,499.99 |
Terminal Value
Growth in perpetuity method: | |
---|---|
Long-term growth rate | |
WACC (%) | 8.05 |
Free cash flow (t + 1) | -526,341.63 |
Terminal Value | -8,699,861.66 |
Present Value of Terminal Value | -5,907,292.71 |
Intrinsic Value
Enterprise Value | -6,626,792.69 |
---|---|
Net Debt | 31,852 |
Equity Value | -6,658,644.69 |
Shares Outstanding | 1,180 |
Equity Value Per Share | -5,642.92 |