image
Consumer Cyclical - Travel Services - NYSE - US
$ 179.55
0.91 %
$ 48.3 B
Market Cap
16.41
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one RCL stock under the worst case scenario is HIDDEN Compared to the current market price of 180 USD, Royal Caribbean Cruises Ltd. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one RCL stock under the base case scenario is HIDDEN Compared to the current market price of 180 USD, Royal Caribbean Cruises Ltd. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one RCL stock under the best case scenario is HIDDEN Compared to the current market price of 180 USD, Royal Caribbean Cruises Ltd. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart RCL

image
$280.0$280.0$270.0$270.0$260.0$260.0$250.0$250.0$240.0$240.0$230.0$230.0$220.0$220.0$210.0$210.0$200.0$200.0$190.0$190.0$180.0$180.0$170.0$170.015 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
16.5 B REVENUE
18.59%
4.11 B OPERATING INCOME
42.67%
2.9 B NET INCOME
70.65%
5.26 B OPERATING CASH FLOW
17.60%
-3.45 B INVESTING CASH FLOW
12.16%
-1.92 B FINANCING CASH FLOW
3.56%
3.76 B REVENUE
-23.02%
624 M OPERATING INCOME
-61.81%
553 M NET INCOME
-50.23%
1.47 B OPERATING CASH FLOW
63.55%
-641 M INVESTING CASH FLOW
-106.11%
-852 M FINANCING CASH FLOW
-52.42%
Balance Sheet Royal Caribbean Cruises Ltd.
image
Current Assets 1.7 B
Cash & Short-Term Investments 388 M
Receivables 371 M
Other Current Assets 946 M
Non-Current Assets 35.4 B
Long-Term Investments 0
PP&E 32.5 B
Other Non-Current Assets 2.86 B
87.69 %7.71 %Total Assets$37.1b
Current Liabilities 9.82 B
Accounts Payable 919 M
Short-Term Debt 1.68 B
Other Current Liabilities 7.22 B
Non-Current Liabilities 19.5 B
Long-Term Debt 19.1 B
Other Non-Current Liabilities 375 M
3.13 %5.72 %24.62 %65.26 %Total Liabilities$29.3b
EFFICIENCY
Earnings Waterfall Royal Caribbean Cruises Ltd.
image
Revenue 16.5 B
Cost Of Revenue 8.65 B
Gross Profit 7.83 B
Operating Expenses 3.73 B
Operating Income 4.11 B
Other Expenses 1.21 B
Net Income 2.9 B
18b18b16b16b14b14b12b12b10b10b8b8b6b6b4b4b2b2b0016b(9b)8b(4b)4b(1b)3bRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
47.51% GROSS MARGIN
47.51%
24.91% OPERATING MARGIN
24.91%
17.45% NET MARGIN
17.45%
38.04% ROE
38.04%
7.76% ROA
7.76%
14.28% ROIC
14.28%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Royal Caribbean Cruises Ltd.
image
3b3b2b2b1b1b00(1b)(1b)(2b)(2b)(3b)(3b)(4b)(4b)(5b)(5b)(6b)(6b)20162016201720172018201820192019202020202021202120222022202320232024202420252025
Net Income 2.9 B
Depreciation & Amortization 1.6 B
Capital Expenditures -3.27 B
Stock-Based Compensation 267 M
Change in Working Capital 204 M
Others 399 M
Free Cash Flow 2 B
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Royal Caribbean Cruises Ltd.
image
Wall Street analysts predict an average 1-year price target for RCL of $231 , with forecasts ranging from a low of $165 to a high of $280 .
RCL Lowest Price Target Wall Street Target
165 USD -8.10%
RCL Average Price Target Wall Street Target
231 USD 28.73%
RCL Highest Price Target Wall Street Target
280 USD 55.95%
Price
Max Price Target
Min Price Target
Average Price Target
280280260260240240220220200200180180160160140140120120May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
0.17% DIVIDEND YIELD
0.75 USD DIVIDEND PER SHARE
Q1
Q2
Q3
Q4
3.0003.0002.5002.5002.0002.0001.5001.5001.0001.0000.5000.5000.0000.0000.30.30.3750.480.60.70.780.750.30.3750.480.60.70.3750.480.60.70.780.40.3751.350.481.640.62.060.72.480.782.860.551.650.780.752015201520162016201720172018201820192019202020202024202420252025
Download SVG
Download PNG
Download CSV
5. COMPETITION
slide 2 of 6
6. Ownership
Insider Ownership Royal Caribbean Cruises Ltd.
image
Sold
0-3 MONTHS
41.4 M USD 5
3-6 MONTHS
253 M USD 4
6-9 MONTHS
4.46 M USD 3
9-12 MONTHS
23.2 M USD 5
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
749 K USD 1
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Why Royal Caribbean (RCL) is a Top Growth Stock for the Long-Term Wondering how to pick strong, market-beating stocks for your investment portfolio? Look no further than the Zacks Style Scores. zacks.com - 1 week ago
Why Are Airline and Cruise Line Stocks Getting Crushed by Tariffs? The stock market was experiencing its biggest one-day declines in several years on Thursday in the wake of President Trump's tariff announcements. Not only will the tariffs affect over 180 countries around the world, but for the most part, they were also far worse than experts had anticipated. fool.com - 2 weeks ago
Airline, Cruise Stocks Dive as Tariffs Threaten Travel Demand Travel stocks slumped after President Trump's latest round of tariffs fueled concerns about less spending by Americans and reduced international travel. wsj.com - 2 weeks ago
5 Consumer Discretionary Stocks to Buy Despite Sector's Q1 Bloodbath Five consumer discretionary stocks are expected to perform well in near-term defying the sector's decline. These are: RCL, RL, FOXA, NWSA, SRAD. zacks.com - 2 weeks ago
Jefferies' David Katz bullish call on cruises amid consumer trade-down David Katz, Jefferies analyst, joins 'The Exchange' to discuss the winning sectors for the consumer trade-down and why he's bullish on cruises. youtube.com - 2 weeks ago
Piper Sandler's Michael Kantrowtiz names this stock as one that could potentially bounce Michael Kantrowtiz, Piper Sandler chief investment strategist, joins 'The Exchange' to offer his bullish case for Nvidia and stock names where he sees a potential bounce. youtube.com - 2 weeks ago
Brokers Suggest Investing in Royal Caribbean (RCL): Read This Before Placing a Bet Investors often turn to recommendations made by Wall Street analysts before making a Buy, Sell, or Hold decision about a stock. While media reports about rating changes by these brokerage-firm employed (or sell-side) analysts often affect a stock's price, do they really matter? zacks.com - 2 weeks ago
Why Royal Caribbean (RCL) Dipped More Than Broader Market Today Royal Caribbean (RCL) reachead $217.24 at the closing of the latest trading day, reflecting a -1.19% change compared to its last close. zacks.com - 3 weeks ago
Here's Why Royal Caribbean (RCL) is a Strong Value Stock The Zacks Style Scores offers investors a way to easily find top-rated stocks based on their investing style. Here's why you should take advantage. zacks.com - 3 weeks ago
Royal Caribbean Cruises Ltd. (RCL) is Attracting Investor Attention: Here is What You Should Know Recently, Zacks.com users have been paying close attention to Royal Caribbean (RCL). This makes it worthwhile to examine what the stock has in store. zacks.com - 3 weeks ago
Royal Caribbean Up 61% in a Year Yet Undervalued: Still Time to Buy? RCL gains from surging demand, record-breaking bookings and expansion efforts, including the addition of innovative ships and private destination investments. zacks.com - 3 weeks ago
Royal Caribbean Cruises' Selloff Is Finally Here - Upgrade To Buy Royal Caribbean Cruises has had the much-needed correction from recent heights, with it triggering the cheaper valuations and richer double digits upside potential. Combined with the growing net yields, expanding profit margins, and healthier balance sheet, we believe that the company is well positioned to outperform moving forward. With many of its cruise/travel peers still reporting excellent performance metrics, we believe that RCL is likely to deliver a beat and raise earnings call in FQ1'25. seekingalpha.com - 3 weeks ago
8. Profile Summary

Royal Caribbean Cruises Ltd. RCL

image
COUNTRY US
INDUSTRY Travel Services
MARKET CAP $ 48.3 B
Dividend Yield 0.17%
Description 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.
Contact 1050 Caribbean Way, Miami, FL, 33132-2096 https://www.rclinvestor.com
IPO Date April 28, 1993
Employees 105950
Officers Mr. Harri U. Kulovaara Executive Vice President of Maritime & Newbuilding Mr. Michael W. Bayley President & Chief Executive Officer of Royal Caribbean International Ms. Laura J. Hodges Bethge President of Celebrity Cruises Mr. R. Alexander Lake Senior Vice President, Chief Legal Officer & Secretary Mr. Henry L. Pujol Senior Vice President & Chief Accounting Officer Ms. Dana Ritzcovan Executive Vice President and Chief People & Outreach Officer Mr. Naftali Holtz Chief Financial Officer Ms. Martha Cecilia Poulter Senior Vice President & Chief Information Officer Mr. Jason T. Liberty President, Chief Executive Officer & Director Ms. Lisa Lutoff-Perlo Vice Chairman of External Affairs