• Subscribe
  • Log In
  • Home
  • Daily Diary
  • Asset Class
    • U.S. Equity
    • Fixed Income
    • Global Equity
    • Commodities
    • Currencies
  • Sector
    • Basic Materials
    • Consumer Discretionary
    • Consumer Staples
    • Energy
    • Financial Services
    • Healthcare
    • Industrials
    • Real Estate
    • Technology
    • Telecom Services
    • Transportation
    • Utilities
  • Latest
    • Articles
    • Video
    • Columnist Conversations
    • Best Ideas
    • Stock of the Day
  • Street Notes
  • Authors
    • Doug Kass
    • Bruce Kamich
    • Jim Cramer
    • Jim "Rev Shark" DePorre
    • Helene Meisler
    • Jonathan Heller
    • - See All -
  • Options
  • RMPIA
  • Switch Product
    • Action Alerts PLUS
    • Quant Ratings
    • Real Money
    • Real Money Pro
    • Retirement
    • Stocks Under $10
    • TheStreet
    • Top Stocks
    • Trifecta Stocks
  1. Home
  2. / Investing

Norwegian Cruise Lines Fights to Survive

The markets appear to be looking forward for the cruise industry.
By JONATHAN HELLER
Jan 13, 2021 | 11:00 AM EST
Stocks quotes in this article: NCLH, RCL, CCL

I continue to follow the plight of the cruise industry with much interest. I hope the industry can revive once the pandemic is in the rearview mirror. I'm not sure we've ever had an industry in near complete shutdown mode as long as this one. Yet the markets appear to be looking forward, through all of the damage, and ignoring how much the capital structures of the cruise lines have changed as they fight to survive.

Let's focus on Norwegian Cruise Lines (NCLH) . NCLH has issued sizable amounts of both debt and equity since the pandemic began. Shares outstanding have increased from 215 million at the end of 2019 to the current 315 million. Debt increased from $6.8 billion at the end of 2019, to nearly $11 billion as of the most recent quarter end (Q3 September). Since then NCLH raised an additional $850 million in debt. Cash was higher than normal at the end of Q3 ($2.35 billion), however, some dry powder to fund cashflow needs.

The best way, in my view, to put this all together for an apples-to-apples comparison, before the pandemic and now, is via Enterprise Value or EV (market Cap - cash + debt). Investors too often focus on stock price alone in order to judge whether it is cheap or not. However, we need to take a broader view, incorporating the entire capital structure, and changes made to it, and EV does that.

NCLH closed 2019 at $58.41, and had a market cap of $12.6 billion (215 million shares outstanding). Subtracting cash of about $250 million, and adding debt of $6.8 billion, gives an EV of $19.2 billion. Just to add some color, that year NCLH had $6.46 billion in revenue and earned $930 million, or about $4.30/share. Granted, December of 2019 may or may not be the best basis of comparison for NCLH, but hopefully the point will be clear nonetheless.

Fast forward to now and NCLH has a current market cap about $7.75 billion based on the current 316 million shares outstanding. I believe that some outlets are using an older share count that does not reflect the most recent equity offering, and are thus showing a lower market cap. While the share price is down 58% since year end 2019, the market cap is down just 38%, due to the secondary offerings. With debt at an estimated $11.75 billion now, a $7.75 billion market cap and cash estimated at $3.5 billion ($2.35 billion as of 9/30/20, plus $800 million in equity issued in November, plus the $850 million in debt issued in December, less an estimated $500 million in cash used in the fourth quarter), the current enterprise value is about $16 billion. That figure is not that far removed from the $19.2 billion EV of year-end 2019 - similar EV, but a drastically different company.

And therein lies the issue for NCLH stock. In order to get back to an $19.2 billion EV of year-end 2019, for instance, all else being equal, would imply a stock price of about $34.50/share. That would put the current and year-end 2019 EV on equal footing, and given the changes in the capital structure, the price/share is much lower. Not to mention the fact that we really don't know when the cruise line industry will be back to normal, how much more cash will be burned in the process, and what earnings will look like, even in the best case, and the effects of shareholder dilution.

From $58.41/share in December 2019 to $24.52 as of Tuesday does not tell the whole story for NCLH. I do hope, however, that NCLH, and the other cruise lines will be safely able to operate soon, and will be able to weather this storm.

I may explore Royal Caribbean (RCL) and Carnival (CCL) on a similar basis in future columns, especially if there's any Real Money reader demand to do so.

Get an email alert each time I write an article for Real Money. Click the "+Follow" next to my byline to this article.

At the time of publication, Jonathan Heller had no position in the securities mentioned.

TAGS: Economy | Investing | Markets | Stocks | Trading | Consumer Discretionary

More from Investing

Rotation Is No Reason to Turn Away from the Markets

James "Rev Shark" DePorre
Jan 21, 2021 4:45 PM EST

Bears may fuss over the routine consolidation combined with rotational action, but here's how I look at the moves.

Jim Cramer: Housing Is Our Bridge

Jim Cramer
Jan 21, 2021 3:59 PM EST

Do not fear the housing sales boom -- this is good news and I'll tell you why.

Cord-Cutting FuboTV and Advertising Platform PubMatic Are Not Buys Here

Bruce Kamich
Jan 21, 2021 2:59 PM EST

Our look at the stocks of both FUBO and PUBM.

Jim Cramer: You Just Won Powerball, Now What?

Jim Cramer
Jan 21, 2021 2:24 PM EST

Remember, you only need to get rich once.

Here's the Beast and Beauty of Investing in Disney Now

Bruce Kamich
Jan 21, 2021 1:54 PM EST

DIS might suffer a pullback in the next several weeks, but longer-term a rally is possible, according to the charts.

Real Money's message boards are strictly for the open exchange of investment ideas among registered users. Any discussions or subjects off that topic or that do not promote this goal will be removed at the discretion of the site's moderators. Abusive, insensitive or threatening comments will not be tolerated and will be deleted. Thank you for your cooperation. If you have questions, please contact us here.

Email

CANCEL
SUBMIT

Email sent

Thank you, your email to has been sent successfully.

DONE

Oops!

We're sorry. There was a problem trying to send your email to .
Please contact customer support to let us know.

DONE

Please Join or Log In to Email Our Authors.

Email Real Money's Wall Street Pros for further analysis and insight

Already a Subscriber? Login

Columnist Conversation

  • 11:16 AM EST CHRIS VERSACE

    Worst Stocks to Buy for the Biden Presidency

    Biden's take on the minimum wage, likely moves on ...
  • 08:35 AM EST GARY BERMAN

    Thursday Morning Fibocall for 1/21/2021

    SPX (Long-Term View) The 1/20/21 NEW high @ 3859...
  • 11:38 AM EST CHRIS VERSACE

    Best Stocks to Buy for the Biden Presidency

    President-elect Biden's massive stimulus plan, int...
  • See More

COLUMNIST TWEETS

  • A Twitter List by realmoney
About Privacy Terms of Use

© 1996-2021 TheStreet, Inc., 225 Liberty Street, 27th Floor, New York, NY 10281

Need Help? Contact Customer Service

Except as otherwise indicated, quotes are delayed. Quotes delayed at least 20 minutes for all exchanges. Market Data & Company fundamental data provided by FactSet. Earnings and ratings provided by Zacks. Mutual fund data provided by Valueline. ETF data provided by Lipper. Powered and implemented by FactSet Digital Solutions Group.

TheStreet Ratings updates stock ratings daily. However, if no rating change occurs, the data on this page does not update. The data does update after 90 days if no rating change occurs within that time period.

FactSet calculates the Market Cap for the basic symbol to include common shares only. Year-to-date mutual fund returns are calculated on a monthly basis by Value Line and posted mid-month.

Compare Brokers

Please Join or Log In to manage and receive alerts.

Follow Real Money's Wall Street Pros to receive real-time investing alerts

Already a Subscriber? Login