Royal Caribbean Cruises Ltd.

By default your notes are visible only to you.

232.1

52-week range

366.5

284.63

Your model inputs

Required return / cost of capital

FCFF terminal growth rate

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Valuation

Free Cash Flow Yield

FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per share

1.8 %

Dividend Yield TTM

1.5 %

Market cap $

$ 76,336

Price / Earnings TTM

P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per share

17.4

Price / Book TTM

7.8

PEG TTM

Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rate

0.4

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

13.2 %

209.9 %

284.8 %

Free cash flow per share growth

(36.7) %

117 %

200 %

Earnings per share growth

42.7 %

157.7 %

416.9 %

Founded: 1,968

Employees: 105,950

Business Summary:Royal Caribbean Cruises Ltd. operates as a cruise company worldwide. The company operates cruises under the Royal Caribbean International, Celebrity Cruises, Azamara, and Silversea Cruises brands, which comprise a range of itineraries that call on approximately 1,000 destinations. As of February 25, 2022, it operated 61 ships. The company was founded in 1968 and is headquartered in Miami, Florida.

Fair Value Reference Estimate