olivlawolivlaw

olivLaw · US equity research

Carnival Corporation & plc CCL

Water Transportation · SIC 4400 · Vertical: Water Transportation (SIC 4400)

31.32USD+7.26% · 1 dayClose 04 Nov 2026

Carnival Corporation & plc is the largest global cruise company, operating eight cruise brands from AIDA and Costa to Cunard and Seabourn. It reported record revenues of 26.6 billion USD in fiscal 2025, and in the third quarter of 2026 it posted record revenues and net income with strong bookings for 2027.

At the close of 04 Nov 2026, Carnival Corporation & plc (CCL) stock was 31.32 USD (+7.26% on the day), with market capitalisation 42.1 bn USD, P/E 13.7 on diluted EPS of 2.28 USD over the last 12 months, dividend yield 6.39%, beta 1.91, 52-week range 21.79–33.99 USD. Latest reported quarter (Q3 2026): revenue of 8.4 bn USD (+3.5% YoY), net income of 1.9 bn USD (+3.7% YoY), diluted EPS 1.40 USD.

Data as of · AI analysis dated · Source: SEC filings and closing prices, computed by olivLaw.

Market cap
42.1 bn USD
shares as of 22 Sept 2026
P/E (TTM)
13.7
Diluted EPS TTM 2.28 · TTM to 31 Aug 2026
E/P (TTM)
7.28%
TTM to 31 Aug 2026
Dividend yield
6.39%
DPS 12m 2.00
Beta (2y)
1.91
Volatility (1y) 50%
52-week range
21.7933.99

Price history

Loading chart…

Technical reading

RSI (14)
73.3
overbought (≥ 70)
Bollinger (20, 2)
24.53 – 30.36
above the upper band · %B 1.16 · band width 21.3%
SMA 50 / 200
25.11 / 27.10
mixed trend
MACD (12, 26, 9)
1.31 / 0.98
MACD above signal

Indicators describe past prices; on their own they do not predict direction. On our history the RSI ≤ 40 filter added no return (see the signals methodology).

Performance

CompanyS&P 500vs S&P 500Vertical median
1 month+22.5%−1.1%+23.6 pp—
3 months+5.6%−0.5%+6.0 pp—
6 months+13.8%+4.4%+9.4 pp—
Year to date+2.6%+12.3%−9.8 pp—
1 year+20.0%+13.5%+6.4 pp+21.5%
3 years+149.6%+76.4%+73.2 pp+64.8%
5 years+26.3%+63.7%−37.3 pp—
Max drawdown (1y)
−35.9%
06 Feb 2026 → 24 Sept 2026
Max drawdown (5y)
−74.1%
08 Nov 2021 → 10 Oct 2022
Compound annual growth (5y)
+4.8%
S&P 500 +10.4%

Price returns, dividends excluded.

Quarterly results

Latest quarter: Q3 2026 · 31 Aug 2026

Revenue
8.4 bn USD
+3.5% YoY
Net income
1.9 bn USD
+3.7% YoY
Diluted EPS
1.40
+5.3% YoY
net / operating
22.8% / 26.3%

Quarterly margins

Quarterly statements · USD

Fiscal yearQ4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
Revenue5.9 bn5.8 bn6.3 bn8.2 bn6.3 bn6.2 bn6.7 bn8.4 bn
Cost of revenue3.8 bn3.8 bn3.9 bn4.4 bn————
SG&A886.0 m848.0 m816.0 m779.0 m960.0 m924.0 m863.0 m834.0 m
Operating income561.0 m543.0 m934.0 m2.3 bn735.0 m607.0 m851.0 m2.2 bn
Depreciation & amortisation659.0 m654.0 m692.0 m717.0 m726.0 m696.0 m723.0 m754.0 m
Interest expense403.0 m377.0 m341.0 m317.0 m315.0 m291.0 m285.0 m285.0 m
Pre-tax income289.0 m-68.0 m585.0 m1.9 bn395.0 m280.0 m555.0 m1.9 bn
Income tax-14.0 m7.0 m17.0 m6.0 m-18.0 m17.0 m17.0 m16.0 m
Net income303.0 m-78.0 m565.0 m1.9 bn422.0 m258.0 m537.0 m1.9 bn
Diluted EPS0.22 ≈-0.060.421.330.30 ≈0.190.391.40
Operating cash flow911.0 m925.0 m2.4 bn ≈1.4 bn ≈1.5 bn1.3 bn2.6 bn ≈1.4 bn ≈
Capex592.0 m607.0 m851.0 m ≈647.0 m ≈1.5 bn566.0 m875.0 m ≈698.0 m ≈
Dividends paid—00 ≈0 ≈—208.0 m206.0 m ≈204.0 m ≈
Share repurchases———0 ≈———548.0 m ≈

≈ derived quarter (cumulative difference / share-days average)

E/P over time

E/P = trailing-12-month diluted EPS / price at quarter end. E/P is the inverse of P/E and stays defined when earnings are negative.

Today's P/E sits at the 41 percentile of its own 29-quarter history (min 10.0, median 14.7, max 60.5; quarters with earnings only).

Fiscal years

Fiscal year20182019202020212022202320242025
Revenue18.9 bn20.8 bn5.6 bn1.9 bn12.2 bn21.6 bn25.0 bn26.6 bn
Revenue YoY+7.8%+10.3%−73.1%−65.9%+537.7%+77.5%+15.9%+6.4%
Net income3.2 bn3.0 bn-10.2 bn-9.5 bn-6.1 bn-74.0 m1.9 bn2.8 bn
Net income YoY+21.0%−5.1%−442.3%unavailableunavailableunavailableunavailable+44.1%
Diluted EPS4.444.32-13.20-8.46-5.16-0.061.442.02
Diluted EPS YoY+23.7%−2.7%−405.6%unavailableunavailableunavailableunavailable+40.3%
net %16.7%14.4%-182.9%-498.0%-50.1%-0.3%7.7%10.4%
Free cash flow1.8 bn46.0 m-9.9 bn-7.7 bn-6.6 bn997.0 m1.3 bn2.6 bn

Reported results vs expectations

Loading…

Balance sheet & financial health

Fiscal year 2025 · 30 Nov 2025

Cash
1.9 bn USD
Financial debt
26.6 bn USD
Net debt
24.7 bn USD
Equity
12.3 bn USD
Total assets
51.7 bn USD
Debt / equity
2.17x
Current ratio
0.32x
ROE
25.6%
ROA
5.5%
FCF margin
9.8%

Financial statements (source on every figure)

Revenue and net income (USD)

Margins

Income statement · USD

Revenue
2023
21.6 bn
2024
25.0 bn
2025
26.6 bn

SEC (XBRL)· 27 Jan 2026verified

Cost of revenue
2023
14.3 bn
2024
15.6 bn
2025
—

SEC (XBRL)· 27 Jan 2025verified

Gross profit
2023
7.3 bn ≈
2024
9.4 bn ≈
2025
—

SEC (XBRL)· 27 Jan 2025derived

SG&A
2023
3.0 bn
2024
3.3 bn
2025
3.4 bn

SEC (XBRL)· 27 Jan 2026verified

Operating income
2023
2.0 bn
2024
3.6 bn
2025
4.5 bn

SEC (XBRL)· 27 Jan 2026verified

Depreciation & amortisation
2023
2.4 bn
2024
2.6 bn
2025
2.8 bn

SEC (XBRL)· 27 Jan 2026verified

EBITDA
2023
4.3 bn ≈
2024
6.1 bn ≈
2025
7.3 bn ≈

SEC (XBRL)· 27 Jan 2026derived

Interest expense
2023
2.1 bn
2024
1.8 bn
2025
1.3 bn

SEC (XBRL)· 27 Jan 2026verified

Pre-tax income
2023
-62.0 m
2024
1.9 bn
2025
2.8 bn

SEC (XBRL)· 27 Jan 2026verified

Income tax
2023
13.0 m
2024
-1.0 m
2025
12.0 m

SEC (XBRL)· 27 Jan 2026verified

Net income
2023
-74.0 m
2024
1.9 bn
2025
2.8 bn

SEC (XBRL)· 27 Jan 2026verified

Diluted EPS
2023
-0.06
2024
1.44
2025
2.02

SEC (XBRL)· 27 Jan 2026verified

Weighted average diluted shares
2023
1.3 bn
2024
1.4 bn
2025
1.4 bn

SEC (XBRL)· 27 Jan 2026verified

Balance sheet · USD

Cash
2023
2.4 bn
2024
1.2 bn
2025
1.9 bn

SEC (XBRL)· 27 Jan 2026verified

Inventories
2023
528.0 m
2024
507.0 m
2025
505.0 m

SEC (XBRL)· 27 Jan 2026verified

Current assets
2023
5.3 bn
2024
3.4 bn
2025
4.2 bn

SEC (XBRL)· 27 Jan 2026verified

Property, plant & equipment, net
2023
40.1 bn
2024
41.8 bn
2025
43.5 bn

SEC (XBRL)· 27 Jan 2026verified

Goodwill
2023
579.0 m
2024
579.0 m
2025
579.0 m

SEC (XBRL)· 27 Jan 2026verified

Intangibles (excl. goodwill)
2023
1.2 bn
2024
1.2 bn
2025
1.2 bn

SEC (XBRL)· 27 Jan 2026verified

Total assets
2023
49.1 bn
2024
49.1 bn
2025
51.7 bn

SEC (XBRL)· 27 Jan 2026verified

Accounts payable
2023
1.2 bn
2024
1.1 bn
2025
1.2 bn

SEC (XBRL)· 27 Jan 2026verified

Short-term debt
2023
0
2024
1.5 bn
2025
2.6 bn

SEC (XBRL)· 27 Jan 2026verified

Long-term debt
2023
28.5 bn
2024
25.9 bn
2025
24.0 bn

SEC (XBRL)· 27 Jan 2026verified

Current liabilities
2023
11.5 bn
2024
11.6 bn
2025
13.1 bn

SEC (XBRL)· 27 Jan 2026verified

Equity
2023
6.9 bn †
2024
9.3 bn
2025
12.3 bn

SEC (XBRL)· 27 Mar 2026verified

Cash flow · USD

Operating cash flow
2023
4.3 bn
2024
5.9 bn
2025
6.2 bn

SEC (XBRL)· 27 Jan 2026verified

Capex
2023
3.3 bn
2024
4.6 bn
2025
3.6 bn

SEC (XBRL)· 27 Jan 2026verified

Free cash flow
2023
997.0 m ≈
2024
1.3 bn ≈
2025
2.6 bn ≈

SEC (XBRL)· 27 Jan 2026derived

Investing cash flow
2023
-2.8 bn
2024
-4.5 bn
2025
-3.3 bn

SEC (XBRL)· 27 Jan 2026verified

Financing cash flow
2023
-5.1 bn
2024
-2.6 bn
2025
-2.2 bn

SEC (XBRL)· 27 Jan 2026verified

Dividends paid
2023
—
2024
—
2025
—

SEC (XBRL)· 27 Jan 2023verified

Share repurchases
2023
—
2024
—
2025
—

SEC (XBRL)· 27 Jan 2023verified

Computed indicators

Growth

Revenue growth (YoY)
6.4%
computed by olivLawFY 2025
Revenue CAGR 3Y
29.8%
computed by olivLawFY 2022 → FY 2025
Revenue CAGR 5Y
36.6%
computed by olivLawFY 2020 → FY 2025
EBIT growth (YoY)
25.4%
computed by olivLawFY 2025
Net income growth (YoY)
44.1%
computed by olivLawFY 2025
Net income CAGR 3Y
unavailable
the base of the ratio is not positive
Net income CAGR 5Y
unavailable
the base of the ratio is not positive
EPS growth (YoY)
40.3%
computed by olivLawFY 2025
EPS CAGR 3Y
unavailable
the base of the ratio is not positive
EPS CAGR 5Y
unavailable
the base of the ratio is not positive
FCF growth (YoY)
101.0%
computed by olivLawFY 2025

Profitability

Gross margin
42.5%
computed by olivLawTTM to 31 Aug 2026
EBITDA margin
26.5%
computed by olivLawTTM to 31 Aug 2026
EBIT margin
16.0%
computed by olivLawTTM to 31 Aug 2026
Net margin
11.4%
computed by olivLawTTM to 31 Aug 2026
FCF margin
11.5%
computed by olivLawTTM to 31 Aug 2026

Returns

ROE
24.0%
computed by olivLawTTM to 31 Aug 2026 · balance sheet at 31 Aug 2026
ROA
6.2%
computed by olivLawTTM to 31 Aug 2026 · balance sheet at 31 Aug 2026
ROIC
11.9%
computed by olivLawTTM to 31 Aug 2026 · balance sheet at 31 Aug 2026
ROCE
11.5%
computed by olivLawTTM to 31 Aug 2026 · balance sheet at 31 Aug 2026
Payout ratio (EPS)
unavailable
input data missing
Payout ratio (FCF)
unavailable
input data missing

Balance sheet

Net debt
22.7 bn USD
computed by olivLawbalance sheet at 31 Aug 2026
Net debt / EBITDA
3.1x
computed by olivLawTTM to 31 Aug 2026 · balance sheet at 31 Aug 2026
Debt / equity
1.7x
computed by olivLawbalance sheet at 31 Aug 2026
Interest coverage
3.8x
computed by olivLawTTM to 31 Aug 2026

Liquidity

Current ratio
0.3x
computed by olivLawbalance sheet at 31 Aug 2026
Quick ratio
0.2x
computed by olivLawbalance sheet at 31 Aug 2026
Cash ratio
0.1x
computed by olivLawbalance sheet at 31 Aug 2026

Cash

Operating cash flow
6.8 bn USD
computed by olivLawTTM to 31 Aug 2026
Capital expenditure
3.6 bn USD
computed by olivLawTTM to 31 Aug 2026
Free cash flow
3.2 bn USD
computed by olivLawTTM to 31 Aug 2026
FCF conversion
101.2%
computed by olivLawTTM to 31 Aug 2026
Cash conversion
93.3%
computed by olivLawTTM to 31 Aug 2026

Efficiency

Days sales outstanding
unavailable
input data missing
Days inventory outstanding
12 days
computed by olivLawTTM to 31 Aug 2026 · balance sheet at 31 Aug 2026
Days payables outstanding
27 days
computed by olivLawTTM to 31 Aug 2026 · balance sheet at 31 Aug 2026
Cash conversion cycle
unavailable
input data missing

Market and valuation

Market capitalisation
42.1 bn USD
computed by olivLawbalance sheet at 31 Aug 2026
Enterprise value
64.8 bn USD
computed by olivLawbalance sheet at 31 Aug 2026
Market cap / net income TTM
13.4x
computed by olivLawTTM to 31 Aug 2026
P/E (TTM)
13.7x
computed by olivLawTTM to 31 Aug 2026
Earnings yield
7.3%
computed by olivLawTTM to 31 Aug 2026
P/B
3.0x
computed by olivLawbalance sheet at 31 Aug 2026
P/S
1.5x
computed by olivLawTTM to 31 Aug 2026 · balance sheet at 31 Aug 2026
EV/EBITDA
8.9x
computed by olivLawTTM to 31 Aug 2026 · balance sheet at 31 Aug 2026
EV/EBIT
14.7x
computed by olivLawTTM to 31 Aug 2026 · balance sheet at 31 Aug 2026
EV/Sales
2.3x
computed by olivLawTTM to 31 Aug 2026 · balance sheet at 31 Aug 2026
P/FCF
13.3x
computed by olivLawTTM to 31 Aug 2026 · balance sheet at 31 Aug 2026
FCF yield
7.5%
computed by olivLawTTM to 31 Aug 2026 · balance sheet at 31 Aug 2026
Dividend yield
6.4%
computed by olivLawTTM to 31 Aug 2026
Shareholder yield (distributions)
unavailable
input data missing

1 indicators that do not apply to the sector.

Valuation

olivLaw classification

Neutral profile

Score: 60 / 100

A scoring methodology on indicators and valuation, not investment advice.

Closing price

31.32 USD

04 Nov 2026Source: olivLaw, closing series

Market cap: 42.1 bn USD

Key indicators

Market capitalisation
42.1 bn USD
computed by olivLawbalance sheet at 31 Aug 2026
P/E (TTM)
13.7x
computed by olivLawTTM to 31 Aug 2026
P/B
3.0x
computed by olivLawbalance sheet at 31 Aug 2026
EV/EBITDA
8.9x
computed by olivLawTTM to 31 Aug 2026 · balance sheet at 31 Aug 2026
ROE
24.0%
computed by olivLawTTM to 31 Aug 2026 · balance sheet at 31 Aug 2026
Net margin
11.4%
computed by olivLawTTM to 31 Aug 2026
Revenue growth (YoY)
6.4%
computed by olivLawFY 2025
Dividend yield
6.4%
computed by olivLawTTM to 31 Aug 2026

Coverage and freshness

32/37 reporting lines present
Latest full fiscal year: 2025
Latest reported period: 31 Aug 2026
Latest balance sheet date: 31 Aug 2026
Share count (cover of the latest filing), as of: 22 Sept 2026
Source: SEC (XBRL)published 29 Sept 2026
verified 2787derived 254

Score by group

  • Balance sheet18
  • Quality70
  • Valuation70
  • Growth100

Estimated value range

Low
22.85
USD per share
Mid
32.38
USD per share
High
41.61
USD per share
Price: 31.32 USD
The price is within the range
Potential to the central value: 3.4% (value / price − 1)
Margin of safety: 3.3% (1 − price / value)
Agreement between methods: high · 4 methods used · 3 independent bases

The combined range = the median of the valid methods' low, central and high values; it is not a probability interval and does not cover every result. Envelope of all methods: 16.87 – 88.59 USD.

Valuation assumptions are editorial choices, not measured; beta is not measured.

Method ranges (USD per share)

— — Mid · ▏ Price

Valuation methods

  • DCF (discounted cash flow)45.62 – 88.59 (Mid 61.36)
    WACC 8.1% · starting FCFF 4.3 bn USD · terminal value share of EV 78%
    The WACC × g sensitivity gives the method's bounds; these are not probabilities.
    Reverse DCF: starting growth implied by the price (fading linearly to terminal growth, everything else fixed): -6.2%
  • Peers: EV/EBITDA16.87 – 38.31 (Mid 32.47)
    6 companies used · median multiple 9.1x · quartiles 6.2x – 10.1x
    INSW, KEX, NCLH, RCL, SEAL-PA, TDW
  • Peers: P/E20.07 – 44.92 (Mid 32.29)
    13 companies used · median multiple 14.2x · quartiles 8.8x – 19.7x
    BIP, DLNG, FLNG, INSW, KEX, KNOP, MATX, NCLH, RCL, RUBI, TDW, TNK, VIK
  • Dividend discount (DDM)25.63 – 34.46 (Mid 29.39)
Multiple comparisons use the SIC vertical: Water Transportation (SIC 4400)

Classification (SIC) comparables group by industry code, not by economic activity; the direct group is an editorial selection by activity. Members' multiples are on their own trailing twelve months, at their own latest close.

Assumptions (illustrative, editorial)

Risk-free rate
4.3%
Equity risk premium
5.0%
Beta (default)
1.00
Cost of equity
9.3%
Terminal growth
2.5%

Factor scorecard

Neutral profile · Score 60/100

FactorValueScoreWeight used
ROIC · Quality11.9%60 (vs peers)13%
Net margin · Quality11.4%58 (vs peers)8%
FCF conversion · Quality101.2%100 (on a fixed band)8%
Revenue CAGR 3Y · Growth29.8%100 (on a fixed band)10%
EPS CAGR 3Y · Growthunavailableunavailable—
Net debt / EBITDA · Balance sheet3.1x14 (vs peers)13%
Interest coverage · Balance sheet3.8x35 (on a fixed band)8%
Current ratio · Balance sheet0.3x0 (on a fixed band)5%
P/E (TTM) · Valuation13.7x63 (vs peers)13%
EV/EBITDA · Valuation8.9x57 (vs peers)13%
FCF yield · Valuation7.5%94 (on a fixed band)10%
Shareholder yield (distributions) · Returnsunavailableunavailable—
Payout ratio (FCF) · Returnsunavailableunavailable—

Factors without a value were dropped; the remaining weights were renormalised.

Score groups

  • Balance sheet18/100 · 3/3 factors with a value
  • Growth· partial100/100 · 1/2 factors with a value
  • Quality70/100 · 3/3 factors with a value
  • Returns· partialunavailable · 0/2 factors with a value
  • Valuation70/100 · 3/3 factors with a value

A «partial» group is computed from under half of its weight or from one factor: it is not a full assessment of the group.

Memo

Carnival Corp Ltd. (CCL). Latest full fiscal year: 2025; data up to 2026-08-31.

Figures computed from the financial statements: revenue 26.6 bn USD in 2025; YoY growth 6.4%; net margin 11.4%; ROE 24.0%; net debt/EBITDA 3.1x.

The estimated value range is 22.85–41.61 USD per share (median of 4 methods, agreement: high); assumptions are illustrative. Against the central value of 32.38 USD, the price of 31.32 USD leaves a potential of 3.4% (value / price − 1) and a margin of safety of 3.3% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.

olivLaw score 60/100, methodological classification: neutral profile (score, margin of safety and method agreement together; not a judgement of the right price). Groups assessed only in part: growth, returns. Not investment advice.

Text generated deterministically from the figures shown; no language model. Not investment advice.

What supports the thesis

  • FCF conversion: 101.2%
  • Revenue CAGR 3Y: 29.8%
  • FCF yield: 7.5%

What contradicts it

  • Net debt / EBITDA: 3.1x
  • Current ratio: 0.3x

Not assessed (insufficient data or a ratio without meaning): EPS CAGR 3Y, Shareholder yield (distributions), Payout ratio (FCF).

Versus the vertical median

Water Transportation (SIC 4400) · same industry (4-digit SIC) · compared with 21 companies

The size band was not applied: too few companies would have remained; the vertical includes much smaller or larger companies.

Multiples and returns vs the median

P/E
13.7x
vertical median 17.2x
below median (−20.1%)
EV/EBITDA
8.9x
vertical median 10.1x
below median (−11.9%)
P/S
1.5x
vertical median 2.7x
below median (−43.8%)
P/B
3.0x
vertical median 2.0x
above median (+47.0%)
ROE
24.0%
vertical median 10.1%
above median (+137.8%)
Net margin
11.4%
vertical median 11.0%
at median
EBIT margin
16.0%
vertical median 20.5%
below median (−22.2%)
Revenue YoY
6.4%
vertical median -2.4%
above median
Net debt/EBITDA
3.1x
vertical median 0.5x
above median (+518.8%)
Dividend yield
6.4%
vertical median 3.2%
above median (+98.1%)

Price rebased to 100 (monthly, 5 years)

Companies in the vertical

Market capP/EROENet marginRevenue YoY1A / 3A
RCLRoyal Caribbean Cruises Ltd89.1 bn19.741.7%23.8%+8.8%+25% / +210%
CCLCarnival Corp Ltd.42.1 bn13.724.0%11.4%+6.4%+20% / +150%
BIPBrookfield Infrastructure Partners L.P.11.3 bn42.47.7%11.0%+9.8%+6% / +46%
NCLHNorwegian Cruise Line Holdings Ltd.8.5 bn10.231.2%8.2%+3.7%+1% / +22%
KEXKirby Corporation6.8 bn19.710.4%10.2%+3.0%+13% / +67%
MATXMatson, Inc.6.3 bn14.217.2%13.4%−2.3%+94% / +121%
INSWInternational Seaways, Inc.4.9 bn6.437.4%62.0%−11.4%+88% / +118%
GLNGGolar Lng Limited4.5 bn69.23.4%16.7%+51.1%+21% / +108%
TDWTidewater Inc3.7 bn14.919.5%18.3%+0.5%+36% / +22%
SEAL-PASeapeak LLC2.0 bn76.8—4.1%−10.4%−2% / −2%
NATNORDIC AMERICAN TANKERS Ltd1.5 bn117.02.6%4.2%−16.6%+93% / +81%
FLNGFLEX LNG Ltd.1.5 bn19.59.8%21.5%−2.4%+6% / −7%
GLOP-PAGasLog Partners LP1.2 bn—-1.7%-7.2%−21.9%−2% / +4%
CMDBCostamare Bulkers Holdings Limited441.3 m—-11.2%-6.3%unavailable+11% / unavailable
KNOPKNOT Offshore Partners LP297.6 m12.8—6.4%+14.4%−12% / +63%
EDRYEurodry Ltd.110.7 m—-4.0%—+8.9%+195% / +93%
OMEXOdyssey Marine Exploration, Inc.27.5 m——-13,366.3%−54.0%+469% / +218%
USEAUnited Maritime Corp22.7 m—-11.0%-16.4%−16.8%+44% / −1%
RUBIRubico Inc.778.7 k0.06.6%11.2%−2.8%−100% / unavailable
DLNGDynagas Lng Partners LP—2.312.9%—−100.0%−13% / +20%
TNKTeekay Tankers Ltd.—8.818.5%36.9%−22.6%+54% / +79%
VIKViking Holdings Ltd—35.5263.5%17.7%+21.9%+37% / unavailable

1- and 3-year price returns: for CCL from daily closes (the same as the performance table), for the other companies from month-end closes.

olivLaw engine forecast

The world engine ran after the company's latest material disclosure. Probabilities are of TOUCHING a level within the horizon (not closing there) and sit next to the random walk (p_rw), the no-information benchmark.

Valuation scenarios (editable assumptions)

Illustrative scenarios

Illustrative: not forecasts and without probabilities. Each case is one coherent set of assumptions, computed on today's figures.

Bear
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Base
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Bull
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Nothing is saved.

Estimated price (USD)

Estimated priceBearBaseBull
1 years
20.94
Total return -33% · Per year -33%
36.85
Total return 18% · Per year 18%
55.27
Total return 76% · Per year 76%
3 years
24.84
Total return -21% · Per year -7%
48.73
Total return 56% · Per year 16%
79.60
Total return 154% · Per year 36%
5 years
29.46
Total return -6% · Per year -1%
64.45
Total return 106% · Per year 16%
114.62
Total return 266% · Per year 30%
What moves the 3-year price the most
  • Exit P/E± 12.18
  • Net margin± 8.53
  • Annual revenue growth± 6.36
  • Annual dilution± 0.72

AI analysis

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

In brief

Carnival Corporation & plc is the largest global cruise company, operating eight cruise brands from AIDA and Costa to Cunard and Seabourn. It reported record revenues of 26.6 billion USD in fiscal 2025 1, and in the third quarter of 2026 it posted record revenues and net income with strong bookings for 2027 3.

SWOT

Strengths

  • The company is the largest cruise operator in the world, with a diverse brand portfolio covering contemporary, premium and luxury segments.
  • Owned ports and exclusive islands give it an experience advantage and help optimize itineraries.
  • Onboard and other revenues make up a meaningful share of cruise revenues, diversifying income sources.

Weaknesses

  • Debt remains large and requires substantial cash flow to service, leaving less financial flexibility.
  • The company is exposed to fuel price volatility, which weighed on profitability in the third quarter of 2026.
  • Business is seasonal, with most operating income earned in the third quarter, making results harder to predict across the year.

Opportunities

  • Record bookings for 2027 and 2028 could support higher pricing and occupancy.
  • Developing new exclusive destinations and new ships could add long-term revenue.
  • Loyalty programs and artificial intelligence could improve marketing and direct sales.

Threats

  • Geopolitical tensions and military conflicts could reduce demand and disrupt itineraries.
  • Environmental regulation on emissions could raise operating costs and affect ship useful lives.
  • Onboard incidents and cyberattacks could damage reputation and financial results.

Risks

  • Fuel costshigh

    Rising fuel prices could compress margins, especially if tensions in the Middle East widen.

  • Indebtednesshigh

    Large debt requires steady cash flow, and failure to meet covenants could trigger accelerated repayment.

  • Geopolitical and health eventsmedium

    Pandemics, wars and travel restrictions could abruptly reduce demand for cruises.

  • Onboard incidents and reputationmedium

    Accidents, illnesses or online misinformation could affect guest and crew confidence.

  • Environmental regulationmedium

    Additional costs for emissions and alternative fuels could add pressure on margins.

Investment thesis

What would need to be true (bull case)

  • If bookings and pricing for 2027 hold at record levels, revenue and profit could keep growing.
  • Debt reduction and an investment grade rating could allow more capital to be returned to shareholders.
  • The portfolio of exclusive destinations and ship enhancement programs could support higher revenue per passenger.

What would break the thesis

  • If fuel prices stay high, profitability could be squeezed despite revenue growth.
  • Remaining debt and interest costs could limit financial flexibility if demand weakens.
  • Environmental regulation and emissions costs could reduce returns on fleet investment.

What to watch

  • Full-year 2026 results against guidance, including fuel price developmentsQ4 2026
  • Customer deposits and booking trends for 2027Q4 2026
  • Progress of the proposed unification and move of legal incorporation to Bermuda2026
  • Impact of EU emissions costs and regulation on margins2027

Products, market & competition

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

The business

The company, incorporated in Panama in 1974 with Carnival plc incorporated in England and Wales in 2000, operates as a dual listed company with a single executive team and identical boards, while each entity keeps its separate legal identity 1. Its portfolio includes eight cruise lines spanning contemporary to luxury segments, and in 2025 the P&O Cruises Australia brand was sunset with operations folded into Carnival Cruise Line 1. Beyond cruising, it owns Holland America Princess Alaska Tours, the leading tour company in Alaska and the Canadian Yukon, and a portfolio of exclusive ports and islands 1. The company has proposed unifying under a single entity, Carnival Corporation, listed only on the New York Stock Exchange, with a move of legal incorporation to Bermuda, subject to shareholder and court approvals 1.

Trends

  • Fuel pricesheadwind

    Higher fuel prices have directly raised operating costs and could reduce profitability if geopolitical tensions escalate 2. The company guided to fuel expense of about 2.25 billion USD for 2026 3.

  • Record bookings and pricingtailwind

    Customer deposits and booked occupancy for 2027 are at record levels, suggesting durable demand and higher revenue per passenger 3.

  • Emissions regulationheadwind

    The EU Emissions Trading System applies to all in-scope emissions from 2026, and its expected impact could raise operating costs if regulation tightens 2.

  • Balance sheet repair and capital returnsmixed

    Debt reduction, an investment grade rating and reinstated dividends show improving cash generation that could support share repurchases 13.

Competitive position

The main cruise competitors are Royal Caribbean Group, Norwegian Cruise Line Holdings and MSC Cruises, which together with the company represented about 80% of cruise industry capacity 1. Competition plays out across brand segments, pricing and onboard experience, including the company's own ports and islands 1.

  • Royal Caribbean GroupRCL

    One of the four large players in the industry, named as a principal competitor in the annual filing.

  • Norwegian Cruise Line HoldingsNCLH

    Cruise operator named as a principal competitor and part of the four largest industry players.

  • MSC Cruises

    Privately held cruise operator named as one of the company's principal competitors.

  • Land-based hotel and resort operators

    Land-based alternatives such as hotels, all-inclusive resorts and theme parks that compete with cruises for vacation spending.

News & filings

In the press

The latest news item in our archive is from 19 Oct 2026; the newest SEC filing is from 04 Nov 2026. The press archive comes from the RSS feeds we follow and does not necessarily cover the latest event — the filings alongside do.

SEC filings

  • Current report04 Nov 2026
    Material agreement · Creation of a direct financial obligation · Financial statements and exhibits
  • Quarterly report29 Sept 2026
  • Current report29 Sept 2026
    Results of operations · Financial statements and exhibits
  • Current report05 Aug 2026
    Regulation FD disclosure
  • Quarterly report26 Jun 2026
  • Current report23 Jun 2026
    Results of operations · Financial statements and exhibits
  • Current report07 May 2026
    Termination of a material agreement · Acquisition or disposition of assets · Delisting notice · Item 3.02 · Item 3.03 · Item 5.01 · Amendments to articles or bylaws · Regulation FD disclosure · Financial statements and exhibits
  • Current report20 Apr 2026
    Shareholder vote
  • Quarterly report27 Mar 2026
  • Current report27 Mar 2026
    Results of operations · Financial statements and exhibits

Sources

  1. [1] Form 10-K, fiscal year ended 2025-11-30 · SEC / Carnival Corporation & plc · 27 Jan 2026
  2. [2] Form 10-Q, quarter ended 2026-08-31 · SEC / Carnival Corporation & plc · 29 Sept 2026
  3. [3] Form 8-K, results release (exhibit 99.1) · SEC / Carnival Corporation & plc · 29 Sept 2026

Figures computed by olivLaw from SEC filings and closing prices; the qualitative analysis is AI-generated from cited sources. Not investment advice.