Want to Calculate Fair Value?
Enter Stock | Calculate Fair Value
Stock: RCL
Book Value Per Share: $29.31
EPS: $16.575
Diluted EPS TTM: $12.3
Dividend Per Share: 1.7
Dividend Yield: 0.50 %
Dividend Payout Ratio: 10%
Price To Sales Ratio TTM: 5.42
Price To Book Ratio: 11.41
PEG Ratio: 1.244
EV To EBITDA: 17.52
P/E Ratio: 26.74
Forward P/E Ratio: 21.55
Ex Dividend Date: 2025-06-04
Dividend Date: 2025-07-03
Current Price: $342.03
Previous Close: $338.51
52 Week Low: $128.66
52 Week High: $336.63
Earning Date (within 30 days): 2025-07-23
50 Day MA: $256.79
200 Day MA: $229.98
Link to Yahoo (Financial): RCL

Advertisement
 
* Note: Prices are in Million (M) USD.
Description:
Royal Caribbean Cruises Ltd (RCL) ↓
Royal Caribbean Group, formerly known as Royal Caribbean Cruises Ltd., is an American global cruise holding company incorporated in Liberia and based in Miami, Florida, US.
These criteria used Company's Cash, EBITDA and Debt balance to determines its fair value:
Cash : $388 M
Debt : $18,473 M
EBITDA : $5,942 M
Net Debt (Debt - Cash): $18,085 M

Since EBITDA cannot cover net debt within 3 years, Avoid This Stock.
This criteria used industry in which company operates:
Sector: Consumer Cyclical
Industry: Leisure

Based on industry, 3 points assigned.
This criteria used Company's Price To Earning (P/E) Ratio to determines its fair value:
Forward PE Ratio: 20.64

Since Forward PE Ratio is between 20 - 25, 2 points assigned.
This criteria used Company's ability to convert Sales into free cash flow to determine fair value:
Average Free Cash Flow: $-1,461 M
Average Revenue: $7,785 M
Revenue Converted To Free Cash FLow(%): -19%
Since Free Cash Flow (FCF) to Revenue percentage is negative, 0 point assigned.
This criteria used company's growth potential to calculate its fair value:
Latest Revenue (2024-12-31): $16,485 M
Revenue 4 Years Ago (2020-12-31): $2,209 M
Last 5 Years Average Revenue Growth: 129%

Since Revenue Growth is greater than 20, 5 points assigned.
This criteria used Company's ability to buy back its own share:
Latest Share Count (2024-12-31): $279 M
Share Count 5 Years Ago (2020-12-31): $214 M

Company is not buying back its own shares, 0 points assigned.
This criteria used Company's dividend payout ratio to determine its fair value:
Next Year Earnings Per Share (EPS): $17.83
Trailing 12-Month Earnings Per Share (EPS): $15.32
Average Earnings Per Share (EPS): $16.58
Dividend Per Share (DPS): $2
Payout Ratio: 10%
Dividend Yield: 1%

Since company Payout Ratio is less than 50, 2 points assigned.

Since Dividend Yield is less than 1, 0 point assigned.
This criteria used Company's Return On Equity (ROE%) to determine its fair value:
Average ROE: -2%

Since Average ROE is negative, 0 point assigned.
This criteria used Company's current price to its 52 week low price to determines its fair value:
Current Price: $342
52-Week Low: $129
Threshold Price (15% Above 52-Week Low): $148

Since Current price is not within 15% threshold, 0 point assigned.
This criteria used Company's Market Cap to determines its fair value:
Market Capitalization: $90,832 M

Since Market Cap is between 10B - 100B, 2 points assigned.
% Exposure to Total Portfolio
Based on the calculated score, we recommend do not exceed 3% exposure of Total Portfolio.
Value-Trade has assigned 14 points to above Royal Caribbean Cruises Ltd (RCL) stock.
Last 17 Years Avg PE (Limited to last 17 years of EPS data) 16, Fair Value PE 12, Industry Based PE is 20 and Growth based PE is 40. Based on these all values average assigned is 22.00.
Value-Trades has assined P/E value 22.00. Since an average (Current Year EPS + Next Year EPS) earning per share is $16.575.
The fair value of Royal Caribbean Cruises Ltd (RCL) stock should be (22.00 x $16.575) = $364.65

Share this valuation:



Advertisement

Advertisement