NCLH vs HLT

	NCLH Norwegian Cruise Line Ho...	HLT Hilton Worldwide Holding...
Price	$15.10	$349.63
Sector	Consumer Discretionary	Consumer Discretionary
X-Ray Score	47	39
Valuation	61	11
Growth	60	64
Profitability	26	59
Financial health	41	27
Dividends	–	32
Fair value	$22	$291
Verdict	Undervalued +45%	Fair -17%
Revenue (TTM)	$10.2B	$12.5B
Operating margin	15.1%	23.3%
Return on capital	7.9%	34.3%
Revenue growth (3y)	26.6%	11.1%
Free-cash-flow yield	-16.9%	2.5%
Net debt / EBITDA	5.5×	4.0×
Dividend yield	None	0.2%

Scores and fair values are model estimates from SEC filings, ranked within each company's own sector, so scores of companies in different sectors are not directly comparable. Educational only, not financial advice.