investorscraft@gmail.com

Intrinsic Value of Royal Caribbean Cruises Ltd. (RCL)

Previous Close$136.02
Intrinsic Value
Upside potential
Previous Close
$136.02

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %477.0NaN
Revenue, $8841NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m9605NaN
Operating income, $m-764NaN
EBITDA, $m805NaN
Interest expense (income), $mNaN
Earnings before tax, $m-2151NaN
Tax expense, $m5NaN
Net income, $m-2156NaN

BALANCE SHEET

Cash and short-term investments, $m1935NaN
Total assets, $m33776NaN
Adjusted assets (=assets-cash), $m31841NaN
Average production assets, $m27537NaN
Working capital, $m-5368NaN
Total debt, $m23391NaN
Total liabilities, $m30908NaN
Total equity, $m2869NaN
Debt-to-equity ratio8.154NaN
Adjusted equity ratio0.095NaN

CASH FLOW

Net income, $m-2156NaN
Depreciation, amort., depletion, $m1569NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m482NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-2710NaN
Free cash flow, $m3191NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m-5368
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount