Company	Price	Valuation					Profitability					Cash & leverage					Quality				Rating
		P/E	P/B	P/S	EV / EBITDA	DCF upside	Gross margin	Operating margin	Net margin	ROE	ROIC	FCF yield	Debt / equity	Net debt / EBITDA	Interest coverage	Current ratio	Dividend yield	Piotroski (0-9)	Altman Z	Rating score (1-5)
NCLHthis companyNorwegian Cruise Line Holdings Ltd.	$18.35	23.74×	4.6×	1.03×	6.43×	-1900.3%	32.0%	16.2%	4.3%	19.2%	8.8%	-11.5%	6.61×	3.77×	0.71×	0.21×	0.0%	5	0.35	3	B+
CCLCarnival Corporation & plc	$30.65	12.35×	2.77×	1.28×	8.69×	-1149.9%	29.6%	16.8%	10.4%	22.5%	10.8%	7.7%	2.28×	3.77×	3.32×	0.32×	0.0%	6	1.43	4	A-
LINDLindblad Expeditions Holdings, Inc.	$35.32	-22.89×	-3.93×	1.03×	13.9×	-414.4%	37.6%	5.9%	-3.9%	14.8%	8.8%	8.1%	-3.3×	4.72×	1.01×	0.8×	0.0%	5	1.21	1	C-
RCLRoyal Caribbean Cruises Ltd.	$337.96	17.73×	7.53×	4.21×	13.89×	-355.9%	46.8%	27.4%	23.8%	42.6%	14.9%	1.6%	2.26×	3.11×	4.95×	0.18×	0.3%	6	2.37	3	B
Peer median	—	12.35×	2.77×	1.28×	13.89×	-414.4%	37.6%	16.8%	10.4%	22.5%	10.8%	7.7%	2.26×	3.77×	3.32×	0.32×	0.0%	6	1.43	3	—