← Scroll for more →
Royal Caribbean Cruises Ltd (RCL)
Water Transportation
Latest Price
$265.86
TTM P/E
16.43
Normalized P/E
47.23
Div Yield
1.88%
Book Value
38.17
P/B Ratio
6.97
Valuation metrics
adjust assumptions →EPS: $15.61
Book value / share: $36.63
Formula: √(22.5 × EPS × BVPS)
Graham Number
$113.43
57% 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
$2.03
99% downside
EPS: $15.61
Target P/E: 47×
Formula: EPS × P/E
P/E Fair Value
$733.67
+176% upside