The stock, at $30 per share and using consensus '12 and '13 EPS estimates of $2.24 and $2.91, discounts a 2% five-year compound growth rate.
The risk premium applied is 6.5%, a .5% add on to Carnival's (CCL) 6% because of a poorer balance sheet.