← Scroll for more →
Royal Caribbean Cruises Ltd (RCL)
Water Transportation
Latest Price
$310.54
TTM P/E
18.39
Normalized P/E
46.78
TTM Div Yield
1.77%
Fwd Div Yield
1.77%
Book Value
43.79
P/B Ratio
7.09
Valuation metrics
adjust assumptions →EPS: $15.61
Book value / share: $37.12
Formula: √(22.5 × EPS × BVPS)
Graham Number
$114.18
63% downside
Base FCF: $1.2B (median of recent 5yr)
Growth: 5%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$2.06
99% downside
EPS: $15.61
Target P/E: 47×
Formula: EPS × P/E
P/E Fair Value
$733.67
+136% upside