EN DE

Royal Caribbean Cruises Ltd (RCL) Fair Value & Analysis

Consumer Cyclical · US · Market cap $78.8B

RC Royal Caribbean Cruises Ltd logo Royal Caribbean Cruises Ltd RCL · US
Price$320.55
Fair Value$215.19
Upside-32.9%
Quality48/100
Watch Royal Caribbean Cruises Ltd for free, get notified when fair value or trend changes. Watch for free
Expensive Growth
Highly profitable · 24.4% net margin
High debt · generates free cash flow
1.45% dividend yield
Trails peers (5/15)
Wide moat 76/100
Evidence: High Range $141.07 – $412.87 Share as image

Fair value as of: Jul 18, 2026

From 24 valuation models · updated 20 days ago

Share price +13.6% over the past month.

Below-average quality, and screening another 33% overvalued on our models.

What matters now

  • The model range is unusually wide ($141.07 to $412.87). The outcome hinges heavily on assumptions, so read the point estimate with caution.
  • Solid but not exceptional quality (48/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$359.69 $30.42 Fair Value $215.19 May 2021 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

60‑month range $30.42 – $359.69 · fair‑value band $141.07 – $412.87 · the $320.55 price screens above the $215.19 fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Royal Caribbean Cruises Ltd (RCL) currently trades at $320.55, while our model-based Fair Value estimate is $215.19, implying the stock looks roughly 32.9% overvalued today. We read business quality at 48/100 (below-average quality), in the Consumer Cyclical sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: high).

Over the trailing twelve months, Royal Caribbean Cruises Ltd generated revenue of $18.4B at a net margin of 24.4%. Revenue grew 11.3% year over year. It earns a return on equity of 49.6%. Net debt stands at $21.8B. Fundamentals as of Jul 18, 2026

Our scenario range runs from $141.07 (bear case) to $412.87 (bull case); at $320.55, the current price sits within that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 11% below its 52-week high and 39% above its 52-week low, currently above its 200-day average. For context, the median of 10 Consumer Cyclical peers we cover trades at -16% fair-value upside, at -33%, RCL screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $62.09 $161.22 80
Residual Income $129.49 $195.87 $2,713 76
Rev-Margin DCF $37.76 $136.05 $271.99 74
All 24 models by family
DCF Models
FCF DCF $0.1800 $57.40 $188.85 38
Owner Earnings $15.50 $91.64 31
5Y Revenue Exit $37.76 $141.39 $290.93 39
5Y EBITDA Exit $114.03 $308.90 $570.03 41
5Y P/E Exit $112.75 $306.10 $542.89 38
10Y Revenue Exit $21.02 $117.49 $283.36 36
10Y EBITDA Exit $77.29 $244.84 $532.04 37
10Y P/E Exit $76.42 $242.71 $507.85 35
Earnings-Based
Graham-Dodd $108.34 $615.03 $854.80 54
Lynch FV $172.76 $246.79 $320.83 50
PEG = 1.0 $172.76 $246.79 $320.83 46
EPV $92.24 $118.38 $141.26 59
Multiples
P/E Multiple $238.99 $318.65 $398.31 63
P/S Multiple $125.39 $167.18 $208.98 58
P/B Multiple $84.20 $112.27 $140.34 55
EV/EBIT $182.45 $264.81 $347.18 53
EV/EBITDA $176.26 $256.57 $336.88 54
EV/Revenue $52.37 $102.53 $152.68 43
Asset-Based
NCAV (Graham) $18.71 $25.07 $37.42 50
Growth DCF
Growth DCF $62.09 $161.22 80
Rev-Margin DCF $37.76 $136.05 $271.99 74
Economic Profit
Residual Income $129.49 $195.87 $2,713 76
ROIC Compounder $119.86 $201.04 $307.41 72
Growth Earnings
Growth-Adj P/E $251.61 $359.45 $467.28 68

Widest divergence: Growth Earnings ($359.45) versus Asset-Based ($25.07). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $18.4B
Revenue growth (YoY) +11.3%
Net margin 24.4%
Return on equity 49.6%
Free cash flow $1.2B FY2025
P/E ratio 17.5
More key figures
Operating margin 26.2%
EPS (TTM) $16.40
Dividend yield 1.5%
EPS growth (YoY) +28.9%
Net debt $21.8B FY2025

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 48/100

Of which business quality 49 · Market factors (momentum, volatility) 39

Profitability 65
Margins and returns on capital today
Quality Growth 55
Are margins and returns improving?
Cashflow 52
Earnings quality: real cash, not paper profit
Fin. Strength 23
Balance sheet, leverage, solvency risk
Investment 21
Disciplined investing over empire-building
Low Volatility 16
Calm price path (market factor)
Momentum 46
Price trend over the last 3–12 months (market factor)
52W Momentum 53
Distance to the 52-week high (market factor)
Net Issuance 80
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Royal Caribbean Cruises Ltd. operates as a cruise company worldwide. The company operates cruises under the Royal Caribbean International, Celebrity Cruises, and Silversea Cruises brands, which comprise a range of itineraries. As of December 31, 2025, it operated 69 ships. Royal Caribbean Cruises Ltd.

Full company description

Royal Caribbean Cruises Ltd. operates as a cruise company worldwide. The company operates cruises under the Royal Caribbean International, Celebrity Cruises, and Silversea Cruises brands, which comprise a range of itineraries. As of December 31, 2025, it operated 69 ships. Royal Caribbean Cruises Ltd. was founded in 1968 and is headquartered in Miami, Florida.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Royal Caribbean Cruises Ltd reported revenue of $17.9B in FY2025 versus $1.5B in FY2021, a compound +85.0%/yr. Reported net income was $4.3B in FY2025.

Growth Quality 62/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
Latest Revenue (FY 2025)
$17.9B
Latest YoY
+8.8%
Avg. growth/yr (3Y)
+26.6%
Avg. growth/yr (5Y)
+52.0%
Avg. growth/yr (34Y)
+9.7%
Revenue +85.0%/yr
FY21 $1.5B
FY22 $8.8B
FY23 $13.9B
FY24 $16.5B
FY25 $17.9B
Net income
FY21 −$5.3B
FY22 −$2.2B
FY23 $1.7B
FY24 $2.9B
FY25 $4.3B

RCL screens 33% overvalued. Compare with Booking Holdings →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Royal Caribbean Cruises Ltd Fair Value". https://www.fairvalue-calculator.com/stock/RCL

Recent news

External third-party headlines (Yahoo Finance, Reuters and others), not an editorial selection.

Peer Group

Travel Services · 88 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 48 · Below median
Fair Value upside −33% · Below median
Return on equity (TTM) 50% · Top 25%
Return on assets 8% · Top 25%
Net margin (TTM) 24% · Top 25%
Operating margin (TTM) 26% · Top 25%
Revenue growth 11% · Above median
Dividend yield (TTM) 1.5% · Below median
Debt / equity 1.81× · Higher than 75% of peers

Valuation Multiples vs Travel Services median · lower = cheaper

P/E (TTM) 17.5× · Pricier than median
P/B 7.85× · Pricier than 75% of peers
P/S (TTM) 4.29× · Pricier than 75% of peers
P/FCF 63.8× · Pricier than 75% of peers
EV/EBITDA 13.9× · Pricier than median
PEG 1.41× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 27
FUTURE 57 · sector 25
PAST 100 · sector 36
HEALTH 10 · sector 96
DIVIDEND 29 · sector 36

VALUE 0: the price sits above our fair-value range.

Insider activity: 40/100

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Travel Services stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).

Stock Price Fair Value vs Fair Value
Booking Holdings BKNG $182.80 $152.94 -16%
Airbnb, Inc ABNB $148.62 $57.47 -61%
Viking Holdings VIK $100.69 $43.51 -57%
Carnival Corporation CCL $26.41 $31.36 +19%
Expedia Group EXPE $268.77 $248.63 -7%
Trip.com Group TCOM $42.45 $88.82 +109%
Norwegian Cruise Line Holdings NCLH $19.46 $20.28 +4%
Global Business Travel Group GBTG $9.40 $4.17 -56%
Travel + Leisure Co TNL $73.27 $27.29 -63%
MakeMyTrip Limited MMYT $55.23 $19.66 -64%

Compare Royal Caribbean Cruises Ltd with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Cyclical stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Royal Caribbean Cruises Ltd (RCL) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of $215.19 versus a price of $320.55, about −33% (overvalued).
What is the fair value of RCL?
Our model-based fair value for Royal Caribbean Cruises Ltd is $215.19 (as of Jul 18, 2026), built from audited fundamentals. The current price is $320.55.
What is the quality score of RCL?
Royal Caribbean Cruises Ltd has a Quality Score of 48/100. It combines two groups: business quality (profitability, growth, cash flow, balance-sheet strength) and market factors (price momentum, distance to the 52-week high, volatility). Both subtotals are shown separately in the detail view.
What is the revenue of Royal Caribbean Cruises Ltd (RCL)?
Royal Caribbean Cruises Ltd reported trailing-twelve-month revenue of about $18.4B (latest available figure, as of Jul 18, 2026).
What is the net profit margin of RCL?
The net profit margin of Royal Caribbean Cruises Ltd is about 24.4%, meaning it keeps roughly 24.4% of revenue as net income. Based on the latest reported figures.
Does Royal Caribbean Cruises Ltd pay a dividend?
Royal Caribbean Cruises Ltd currently shows a dividend yield of about 1.48% relative to its recent price (as of Jul 18, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Royal Caribbean Cruises Ltd and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.