RCL
Royal Caribbean Cruises Ltd
Price:  
276.34 
USD
Volume:  
1,945,047.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

RCL Intrinsic Value

-67.80 %
Upside

What is the intrinsic value of RCL?

As of 2025-06-08, the Intrinsic Value of Royal Caribbean Cruises Ltd (RCL) is 88.95 USD. This RCL valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 276.34 USD, the upside of Royal Caribbean Cruises Ltd is -67.80%.

The range of the Intrinsic Value is 25.64 - 327.44 USD

Is RCL undervalued or overvalued?

Based on its market price of 276.34 USD and our intrinsic valuation, Royal Caribbean Cruises Ltd (RCL) is overvalued by 67.80%.

276.34 USD
Stock Price
88.95 USD
Intrinsic Value
Intrinsic Value Details

RCL Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 25.64 - 327.44 88.95 -67.8%
DCF (Growth 10y) 151.62 - 788.91 285.93 3.5%
DCF (EBITDA 5y) 339.13 - 493.27 397.36 43.8%
DCF (EBITDA 10y) 423.68 - 677.99 522.48 89.1%
Fair Value 59.80 - 59.80 59.80 -78.36%
P/E 100.63 - 205.48 147.70 -46.6%
EV/EBITDA 113.11 - 190.91 140.84 -49.0%
EPV (31.31) - (15.90) (23.60) -108.5%
DDM - Stable 107.22 - 438.93 273.08 -1.2%
DDM - Multi 141.70 - 461.07 218.00 -21.1%

RCL Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 75,042.89
Beta 1.62
Outstanding shares (mil) 271.56
Enterprise Value (mil) 94,045.89
Market risk premium 4.60%
Cost of Equity 9.13%
Cost of Debt 5.25%
WACC 8.02%