Key Insights
Today we will run through one way of estimating the intrinsic value of Royal Caribbean Cruises Ltd. (NYSE:RCL) by estimating the company's future cash flows and discounting them to their present value. This will be done using the Discounted Cash Flow (DCF) model. It may sound complicated, but actually it is quite simple!
We would caution that there are many ways of valuing a company and, like the DCF, each technique has advantages and disadvantages in certain scenarios. If you want to learn more about discounted cash flow, the rationale behind this calculation can be read in detail in the Simply Wall St analysis model.
See our latest analysis for Royal Caribbean Cruises
We use what is known as a 2-stage model, which simply means we have two different periods of growth rates for the company's cash flows. Generally the first stage is higher growth, and the second stage is a lower growth phase. In the first stage we need to estimate the cash flows to the business over the next ten years. Where possible we use analyst estimates, but when these aren't available we extrapolate the previous free cash flow (FCF) from the last estimate or reported value. We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. We do this to reflect that growth tends to slow more in the early years than it does in later years.
A DCF is all about the idea that a dollar in the future is less valuable than a dollar today, so we need to discount the sum of these future cash flows to arrive at a present value estimate:
("Est" = FCF growth rate estimated by Simply Wall St)Present Value of 10-year Cash Flow (PVCF) = US$12b
After calculating the present value of future cash flows in the initial 10-year period, we need to calculate the Terminal Value, which accounts for all future cash flows beyond the first stage. For a number of reasons a very conservative growth rate is used that cannot exceed that of a country's GDP growth. In this case we have used the 5-year average of the 10-year government bond yield (2.1%) to estimate future growth. In the same way as with the 10-year 'growth' period, we discount future cash flows to today's value, using a cost of equity of 12%.
Terminal Value (TV)= FCF2032 (1 + g) (r g) = US$4.7b (1 + 2.1%) (12% 2.1%) = US$51b
Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$51b ( 1 + 12%)10= US$17b
The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is US$29b. The last step is to then divide the equity value by the number of shares outstanding. Relative to the current share price of US$75.6, the company appears quite good value at a 33% discount to where the stock price trades currently. The assumptions in any calculation have a big impact on the valuation, so it is better to view this as a rough estimate, not precise down to the last cent.
Now the most important inputs to a discounted cash flow are the discount rate, and of course, the actual cash flows. If you don't agree with these result, have a go at the calculation yourself and play with the assumptions. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at Royal Caribbean Cruises as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 12%, which is based on a levered beta of 1.596. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.
Whilst important, the DCF calculation shouldn't be the only metric you look at when researching a company. It's not possible to obtain a foolproof valuation with a DCF model. Instead the best use for a DCF model is to test certain assumptions and theories to see if they would lead to the company being undervalued or overvalued. If a company grows at a different rate, or if its cost of equity or risk free rate changes sharply, the output can look very different. Why is the intrinsic value higher than the current share price? For Royal Caribbean Cruises, we've compiled three relevant factors you should explore:
PS. The Simply Wall St app conducts a discounted cash flow valuation for every stock on the NYSE every day. If you want to find the calculation for other stocks just search here.
Find out whether Royal Caribbean Cruises is potentially over or undervalued by checking out our comprehensive analysis, which includes fair value estimates, risks and warnings, dividends, insider transactions and financial health.
Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.
This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.
Here is the original post:
- New satellite imagery reveals expanse of oil spill in Caribbean - Fox Weather - February 18th, 2024 [February 18th, 2024]
- Oil spill off Trinidad and Tobago blackens Caribbean beaches - The Washington Post - February 18th, 2024 [February 18th, 2024]
- Passenger dies aboard 9-month Royal Caribbean cruise around the world - NBC News - February 18th, 2024 [February 18th, 2024]
- Royal Caribbean Group Signs with Chantiers For Next Oasis Class Ship - Cruise Industry News - February 18th, 2024 [February 18th, 2024]
- Royal Caribbean Perfect Day at CocoCay new adult-only area: review - Business Insider - February 18th, 2024 [February 18th, 2024]
- Tourists Warned To Protect Their Passports As Thefts In The Mexican Caribbean On The Rise - The Cancun Sun - February 18th, 2024 [February 18th, 2024]
- Antigua: Elderly man charged with second homicide of 2024 | Loop Caribbean News - Loop News Caribbean - February 18th, 2024 [February 18th, 2024]
- With Jamaica and Bahamas under travel advisories, which Caribbean islands are safe to book your next vacation? - SILive.com - February 18th, 2024 [February 18th, 2024]
- Royal Caribbean Gives Unprecedented Choice on Ultimate World Cruise - Cruise Hive - February 18th, 2024 [February 18th, 2024]
- Disney's Extensive Pirates of the Caribbean Change Officially Closes Attraction - Inside the Magic - Inside the Magic - February 18th, 2024 [February 18th, 2024]
- Royal Caribbean's new Icon of the Seas: What it's like to stay on the largest cruise ship in the world - CNA: Breaking News, Singapore News, World and... - February 18th, 2024 [February 18th, 2024]
- At Grenada's Spice Island Beach Resort, the Art of the Luxury All-Inclusive - Caribbean Journal - February 18th, 2024 [February 18th, 2024]
- Director Malaury Eloi-Paisley on Her Debut Documentary 'L'Homme Vertige,' and the Unvarnished Reality of ... - Yahoo Entertainment - February 18th, 2024 [February 18th, 2024]
- See Royal Caribbean's newest giant cruise ship, Utopia of the Seas - Business Insider - February 18th, 2024 [February 18th, 2024]
- Preparing for Development of the Blue Economy in the U.S. Caribbean - NOAA Fisheries - February 18th, 2024 [February 18th, 2024]
- Latin America & The Caribbean Weekly Situation Update as of 16 February 2024 - Haiti - ReliefWeb - February 18th, 2024 [February 18th, 2024]
- Europe and Latin America & the Caribbean step up cooperation on cybersecurity - EEAS - February 18th, 2024 [February 18th, 2024]
- Royal Caribbean Confirms 9-Month Cruise Will Not Go Through Red Sea and Suez Canal Due to Middle East Unrest - PEOPLE - February 18th, 2024 [February 18th, 2024]
- Where is Death in Paradise set? The Caribbean island behind the BBC show - The Independent - February 18th, 2024 [February 18th, 2024]
- Trinidad and Tobago: overturned barge leaks oil into Caribbean Sea video report - The Guardian - February 18th, 2024 [February 18th, 2024]
- The next five venues for the Caribbean Series confirmed - AS USA - February 18th, 2024 [February 18th, 2024]
- Firing February in the Caribbean - Surfline.com Surf News - February 18th, 2024 [February 18th, 2024]
- 5 Best Luxury Resorts in the Caribbean for Adults - Insider Monkey - February 18th, 2024 [February 18th, 2024]
- Royal Caribbean orders new ship weeks after Icon of the Seas launch - Ship Technology - February 18th, 2024 [February 18th, 2024]
- Suspect charged in fatal stabbing of woman in St Vincent | Loop Caribbean News - Loop News Caribbean - February 18th, 2024 [February 18th, 2024]
- Inside the Issue: Questlove on the Cover, Caribbean Escapes, and More - Business Traveler USA - February 18th, 2024 [February 18th, 2024]
- Royal Caribbean Unveils 2025-26 Northeast, Caribbean Sailings - Cruise Industry News - February 18th, 2024 [February 18th, 2024]
- How to follow the 2024 RORC Caribbean 600 - RORC Caribbean 600 - February 18th, 2024 [February 18th, 2024]
- Oil Spill off the Coast of Trinidad and Tobago Drifts Into Caribbean, Threatening Marine Life and Coral Reefs - EcoWatch - February 18th, 2024 [February 18th, 2024]
- OPCW advanced chemical response capability training for Latin ... - Organisation for the Prohibition of Chemical Weapons - November 22nd, 2023 [November 22nd, 2023]
- These 3 Caribbean Destinations Are Some of the Most Popular (and ... - Travel + Leisure - November 22nd, 2023 [November 22nd, 2023]
- Latin America & The Caribbean Weekly Situation Update (As of 20 ... - ReliefWeb - November 22nd, 2023 [November 22nd, 2023]
- Caribbean Cup SF on The Rise: Franklin Singodikromo - Concacaf - November 22nd, 2023 [November 22nd, 2023]
- Former Royal Caribbean Ship to Be Retired and Scrapped - Cruise Hive - November 22nd, 2023 [November 22nd, 2023]
- What's it Like to Sail on Explora I in the Caribbean? - Cruise Critic - November 22nd, 2023 [November 22nd, 2023]
- African, Caribbean Nations Agree To Pursue Reparations For Slavery - BET - November 22nd, 2023 [November 22nd, 2023]
- IDB Invest Mobilizes the Largest Renewable Energy Financing in ... - BNamericas English - November 22nd, 2023 [November 22nd, 2023]
- OPCW forum in Barbados enhances national implementation of the ... - Organisation for the Prohibition of Chemical Weapons - November 22nd, 2023 [November 22nd, 2023]
- Anderson targets improvement during tenure as regional VP of ... - sportsmax.tv - November 22nd, 2023 [November 22nd, 2023]
- Jervon Sands chosen as Rhodes Scholar for Commonwealth ... - The Washington Informer - November 22nd, 2023 [November 22nd, 2023]
- The Commonwealth should establish a Reparations and Aid Fund ... - Insidethegames.biz - November 22nd, 2023 [November 22nd, 2023]
- Royal Caribbean passenger dies after excursion boat sinks on way to private island in Bahamas - NBC 6 South Florida - November 22nd, 2023 [November 22nd, 2023]
- Regional paint producers want increased tariffs on imported ... - Loop News Caribbean - November 22nd, 2023 [November 22nd, 2023]
- Former Mets Coming to Citi Field for Titans of the Caribbean Series - metsmerizedonline.com - November 10th, 2023 [November 10th, 2023]
- LIONS, MERMAIDS AND PIRATES, OH MY! ROYAL CARIBBEAN'S ICON OF THE SEAS TO DEBUT SHOW ... - Royal Caribbean Press Center - November 10th, 2023 [November 10th, 2023]
- It's not your imagination - Royal Caribbean is sending fewer ships to Europe - Royal Caribbean Blog - November 10th, 2023 [November 10th, 2023]
- I'm going on Royal Caribbean's first world cruise for 274 nights: Why I booked and what I'm expecting - Royal Caribbean Blog - November 10th, 2023 [November 10th, 2023]
- The 15 Best Spa Resorts in the Caribbean - Caribbean Journal - November 10th, 2023 [November 10th, 2023]
- British Virgin Islands to review its minimum wage | Loop Caribbean News - Loop News Caribbean - November 10th, 2023 [November 10th, 2023]
- Royal Caribbean Unveils Full-Scale Shows for Icon of the Seas - Cruise Hive - November 10th, 2023 [November 10th, 2023]
- Opportunities for Latin American and Caribbean youth facing the ... - World Bank - November 10th, 2023 [November 10th, 2023]
- Celebrity Cruises Has a New Ship Heading for the Caribbean - Caribbean Journal - November 10th, 2023 [November 10th, 2023]
- Frogs were Florida's first-known vertebrates from the Caribbean - University of Florida - November 10th, 2023 [November 10th, 2023]
- LatAm, Caribbean progress in fighting hunger, though COVID-19 ... - Reuters - November 10th, 2023 [November 10th, 2023]
- Largest Princess ship ever ported in Texas launches first Caribbean ... - CultureMap Dallas - November 10th, 2023 [November 10th, 2023]
- Why You Should Visit This Underrated Caribbean Destination Right Now - Travel Off Path - November 6th, 2023 [November 6th, 2023]
- System in Caribbean to move inland over Central America - South Florida Sun Sentinel - November 6th, 2023 [November 6th, 2023]
- Webinar: Launch, Grow, and Accelerate Your Sales in the ... - news.delaware.gov - November 6th, 2023 [November 6th, 2023]
- Insurance in the Caribbean islands what's in the sector's future? - Insurance Business - November 6th, 2023 [November 6th, 2023]
- Why the Cayman Islands Is a Caribbean Culinary Capital - Caribbean Journal - November 6th, 2023 [November 6th, 2023]
- Integration Sector: Background Notes - Caribbean October 2023 ... - ReliefWeb - November 6th, 2023 [November 6th, 2023]
- Coral Seeding - Restoring Coral Reefs in the Caribbean - InfoBonaire.com - November 6th, 2023 [November 6th, 2023]
- USAID Announces $25 Million to Address the Challenges of ... - USAID - November 6th, 2023 [November 6th, 2023]
- EXPLORA I arrives in Miami for maiden call ahead of Caribbean ... - PAX News - November 6th, 2023 [November 6th, 2023]
- A $7000 Suite on Royal Caribbean's Allure of the Seas Cruise - Royal Caribbean Blog - November 6th, 2023 [November 6th, 2023]
- These Are The Top 3 Fastest Growing Destinations In The Mexican ... - Travel Off Path - November 6th, 2023 [November 6th, 2023]
- Central America and Caribbean Price Bulletin, October 2023 ... - ReliefWeb - November 6th, 2023 [November 6th, 2023]
- Digital Financial Inclusion: Insights and Opportunities from the ... - ReliefWeb - November 6th, 2023 [November 6th, 2023]
- Caribbean tropical rainstorm to bring dangerous conditions to Central America - AOL - November 6th, 2023 [November 6th, 2023]
- Why The Mexican Caribbean Is The Best Digital Nomad Hotspot In ... - The Cancun Sun - November 6th, 2023 [November 6th, 2023]
- Curry Lobster With Potato Caribbean Life - Caribbean Life - November 6th, 2023 [November 6th, 2023]
- Caribbean Regional Consultation Meeting on Integrated Financing ... - UNEP - November 6th, 2023 [November 6th, 2023]
- Royal Caribbean's most expensive specialty restaurant ever will take 3 hours and cost $200 per person - Royal Caribbean Blog - August 24th, 2023 [August 24th, 2023]
- Tropical storms expected to land in Caribbean, Texas as forecasters watch 3 other systems - South Florida Sun Sentinel - August 24th, 2023 [August 24th, 2023]
- New Royal Caribbean Survey Shows the Spanish On Top - Cruise Hive - August 24th, 2023 [August 24th, 2023]
- Tropical Storm Franklin to bring possible life-threatening flooding to Caribbean - Yahoo News - August 24th, 2023 [August 24th, 2023]
- 10 Pirates Of The Caribbean Characters Who Need To Return In POTC 6 - Screen Rant - August 24th, 2023 [August 24th, 2023]
- Pirates Of The Caribbean Turned 20 This Year, And One Star Looked Back At Filming With Johnny Depp - CinemaBlend - August 24th, 2023 [August 24th, 2023]
- Latin America & The Caribbean Weekly Situation Update (As of 21 August 2023) - Haiti - ReliefWeb - August 24th, 2023 [August 24th, 2023]
- New York honors Caribbean icon: Harry Belafonte receives key to the city posthumously - caribbeannationalweekly.com - August 24th, 2023 [August 24th, 2023]