GURUFOCUS.COM » STOCK LIST » Consumer Cyclical » Travel & Leisure » Norwegian Cruise Line Holdings Ltd (BSP:N1CL34) » Definitions » Cyclically Adjusted FCF per Share

Norwegian Cruise Line Holdings (BSP:N1CL34) Cyclically Adjusted FCF per Share : R$-14.14 (As of Dec. 2023)


View and export this data going back to 2019. Start your Free Trial

What is Norwegian Cruise Line Holdings Cyclically Adjusted FCF per Share?

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

Norwegian Cruise Line Holdings's adjusted free cash flow per share for the three months ended in Dec. 2023 was R$-4.476. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is R$-14.14 for the trailing ten years ended in Dec. 2023.

During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was -33.90% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was -100.50% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of Norwegian Cruise Line Holdings was -33.90% per year. The lowest was -217.50% per year. And the median was -81.35% per year.

As of today (2024-04-28), Norwegian Cruise Line Holdings's current stock price is R$99.96. Norwegian Cruise Line Holdings's Cyclically Adjusted FCF per Share for the quarter that ended in Dec. 2023 was R$-14.14. Norwegian Cruise Line Holdings's Cyclically Adjusted Price-to-FCF of today is .

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Norwegian Cruise Line Holdings was 497.09. The lowest was 230.67. And the median was 356.42.


Norwegian Cruise Line Holdings Cyclically Adjusted FCF per Share Historical Data

The historical data trend for Norwegian Cruise Line Holdings's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

* Premium members only.

Norwegian Cruise Line Holdings Cyclically Adjusted FCF per Share Chart

Norwegian Cruise Line Holdings Annual Data
Trend Dec14 Dec15 Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only - -6.21 -13.11 -14.82 -14.14

Norwegian Cruise Line Holdings Quarterly Data
Mar19 Jun19 Sep19 Dec19 Mar20 Jun20 Sep20 Dec20 Mar21 Jun21 Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only -14.82 -14.68 -12.01 -14.14 -14.14

Competitive Comparison of Norwegian Cruise Line Holdings's Cyclically Adjusted FCF per Share

For the Travel Services subindustry, Norwegian Cruise Line Holdings's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Norwegian Cruise Line Holdings's Cyclically Adjusted Price-to-FCF Distribution in the Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Norwegian Cruise Line Holdings's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Norwegian Cruise Line Holdings's Cyclically Adjusted Price-to-FCF falls into.



Norwegian Cruise Line Holdings Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Norwegian Cruise Line Holdings's adjusted Free Cash Flow per Share data for the three months ended in Dec. 2023 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Dec. 2023 (Change)*Current CPI (Dec. 2023)
=-4.476/129.4194*129.4194
=-4.476

Current CPI (Dec. 2023) = 129.4194.

Norwegian Cruise Line Holdings Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201403 -5.710 99.695 -7.412
201406 2.653 100.560 3.414
201409 1.170 100.428 1.508
201412 -1.998 99.070 -2.610
201503 3.385 99.621 4.398
201506 3.581 100.684 4.603
201509 2.291 100.392 2.953
201512 -12.158 99.792 -15.768
201603 3.211 100.470 4.136
201606 -3.229 101.688 -4.110
201609 2.711 101.861 3.444
201612 -0.012 101.863 -0.015
201703 4.340 102.862 5.461
201706 -6.656 103.349 -8.335
201709 5.120 104.136 6.363
201712 -0.016 104.011 -0.020
201803 6.680 105.290 8.211
201806 -7.806 106.317 -9.502
201809 6.567 106.507 7.980
201812 2.630 105.998 3.211
201903 5.491 107.251 6.626
201906 5.592 108.070 6.697
201909 3.894 108.329 4.652
201912 -12.340 108.420 -14.730
202003 -15.161 108.902 -18.017
202006 -30.154 108.767 -35.879
202009 -14.680 109.815 -17.301
202012 -12.435 109.897 -14.644
202103 -16.909 111.754 -19.582
202106 -10.918 114.631 -12.326
202109 -12.845 115.734 -14.364
202112 -7.630 117.630 -8.395
202203 -6.389 121.301 -6.817
202206 1.218 125.017 1.261
202209 -15.201 125.227 -15.710
202212 1.011 125.222 1.045
202303 3.274 127.348 3.327
202306 3.124 128.729 3.141
202309 -8.866 129.860 -8.836
202312 -4.476 129.419 -4.476

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.


Norwegian Cruise Line Holdings  (BSP:N1CL34) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Norwegian Cruise Line Holdings was 497.09. The lowest was 230.67. And the median was 356.42.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


Norwegian Cruise Line Holdings Cyclically Adjusted FCF per Share Related Terms

Thank you for viewing the detailed overview of Norwegian Cruise Line Holdings's Cyclically Adjusted FCF per Share provided by GuruFocus.com. Please click on the following links to see related term pages.


Norwegian Cruise Line Holdings (BSP:N1CL34) Business Description

Traded in Other Exchanges
Address
7665 Corporate Center Drive, Miami, FL, USA, 33126
Norwegian Cruise Line is the world's third-largest cruise company by berths (at more than 66,000), operating 31 ships across three brands (Norwegian, Oceania, and Regent Seven Seas), offering both freestyle and luxury cruising. The company had redeployed its entire fleet as of May 2022. With six passenger vessels on order among its brands through 2028 (representing 16,500 incremental berths), Norwegian is increasing capacity faster than its peers, expanding its brand globally. Norwegian sails to around 700 global destinations.

Norwegian Cruise Line Holdings (BSP:N1CL34) Headlines

No Headlines