
Royal Caribbean Cruises Ltd
NYSE:RCL

Intrinsic Value
The intrinsic value of one
RCL
stock under the Base Case scenario is
231.9
USD.
Compared to the current market price of 192.01 USD,
Royal Caribbean Cruises Ltd
is
Undervalued by 17%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Royal Caribbean Cruises Ltd
Fundamental Analysis

Royal Caribbean’s substantial debt load, exacerbated by large capital commitments to build and upgrade its fleet, could strain liquidity if passenger demand slows or economic conditions deteriorate. Investors may see higher refinancing costs and potential equity dilution as significant risks.
Strong pent-up demand for cruising, evidenced by high occupancy rates and forward bookings, suggests solid pricing power for Royal Caribbean’s new ships and revitalized itineraries, supporting robust revenue growth.

Revenue & Expenses Breakdown
Royal Caribbean Cruises Ltd
Balance Sheet Decomposition
Royal Caribbean Cruises Ltd
Current Assets | 1.7B |
Cash & Short-Term Investments | 388m |
Receivables | 371m |
Other Current Assets | 946m |
Non-Current Assets | 35.4B |
Long-Term Investments | 814m |
PP&E | 32.5B |
Intangibles | 808m |
Other Non-Current Assets | 1.2B |
Free Cash Flow Analysis
Royal Caribbean Cruises Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Royal Caribbean Cruises Ltd
Revenue
|
16.5B
USD
|
Cost of Revenue
|
-8.4B
USD
|
Gross Profit
|
8.1B
USD
|
Operating Expenses
|
-3.9B
USD
|
Operating Income
|
4.1B
USD
|
Other Expenses
|
-1.2B
USD
|
Net Income
|
2.9B
USD
|
RCL Profitability Score
Profitability Due Diligence
Royal Caribbean Cruises Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Score
Royal Caribbean Cruises Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.
RCL Solvency Score
Solvency Due Diligence
Royal Caribbean Cruises Ltd's solvency score is 23/100. The higher the solvency score, the more solvent the company is.

Score
Royal Caribbean Cruises Ltd's solvency score is 23/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
RCL Price Targets Summary
Royal Caribbean Cruises Ltd
According to Wall Street analysts, the average 1-year price target for
RCL
is 287.15 USD
with a low forecast of 227.7 USD and a high forecast of 346.5 USD.
Dividends
Current shareholder yield for RCL is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
RCL
stock under the Base Case scenario is
231.9
USD.
Compared to the current market price of 192.01 USD,
Royal Caribbean Cruises Ltd
is
Undervalued by 17%.