Three independent discounted-cash-flow-style models value Royal Caribbean Cruises Ltd. every trading day. 0 of 3 currently price RCL above its market price.
| Free Cash Flow model | $-153.94 |
| Excess Profit model | $-151.79 |
| Residual Earnings model | $24.46 |
| Dividend Discount model | $101.16 |
| Piotroski F-Score | 7 / 9 |
| Return on invested capital | +12.1% |
| Net debt / EBITDA | 3.3× |
| Gross margin | +49.4% |
| Revenue CAGR | +26.6% |
| Cash conversion | 1.5× |
| Dividend yield | +2.1% |
| Buyback yield | -0.6% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open RCL in StockKitty