Definitive Analysis
Definitive Analysis

Financial Statements

Analysis Mode

Ticker / Industry / Sector

Royal Caribbean Cruises Ltd. (RCL)

Company Dividend Discount ModelIndustry: Travel ServicesSector: Consumer Cyclical

Valuation Snapshot

Stable Growth$217.94 - $394.95$291.65
Multi-Stage$170.46 - $186.05$178.11
Blended Fair Value$234.88
Current Price$323.58
Upside-27.41%
DecisionDon't Buy

Dividend History & Growth Metrics (10Y)

Metric5Y CAGR10Y CAGR2024202320222021202020192018201720162015
DPS-29.23%-6.01%0.390.000.000.001.182.191.911.591.261.02
YoY Growth--0.00%0.00%0.00%-100.00%-45.84%14.25%20.58%26.25%23.65%40.84%
Dividend Yield--0.19%0.00%0.00%0.00%1.38%6.80%1.66%1.35%1.28%1.24%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)
Net Income To Common (M)4,071.00
(-) Cash Dividends Paid (M)659.00
(=) Cash Retained (M)3,412.00
MetricLOWBASEHIGH
Required Retention Ratio20.0%12.5%7.5%
(=) Cash Required (M)814.20508.88305.33
Cash Retained (M)3,412.003,412.003,412.00
(-) Cash Required (M)-814.20-508.88-305.33
(=) Excess Retained (M)2,597.802,903.133,106.68
(/) Shares Outstanding (M)275.50275.50275.50
(=) Excess Retained per Share9.4310.5411.28
LTM Dividend per Share2.392.392.39
(+) Excess Retained per Share9.4310.5411.28
(=) Adjusted Dividend11.8212.9313.67
WACC / Discount Rate11.12%11.12%11.12%
Growth Rate5.40%6.40%7.40%
Fair Value$217.94$291.65$394.95
Upside / Downside-32.65%-9.87%22.06%

Multi-Stage Model: Projections

(USD in Millions)
MetricTTMDec-27Dec-28Dec-29Dec-30Dec-31Terminal
Net Income (M)4,071.004,331.514,608.694,903.605,217.395,551.265,717.80
Payout Ratio16.19%30.95%45.71%60.48%75.24%90.00%92.50%
Projected Dividends (M)659.001,340.612,106.752,965.463,925.444,996.145,288.96

Multi-Stage Valuation

MetricLOWBASEHIGH
WACC / Discount Rate11.12%11.12%11.12%
Growth Rate5.40%6.40%7.40%
Year 1 PV (M)1,195.151,206.491,217.83
Year 2 PV (M)1,674.391,706.321,738.54
Year 3 PV (M)2,101.162,161.532,223.05
Year 4 PV (M)2,479.572,575.022,673.20
Year 5 PV (M)2,813.492,949.513,090.75
PV of Terminal Value (M)36,697.5538,471.7840,313.99
Equity Value (M)46,961.3249,070.6651,257.36
Shares Outstanding (M)275.50275.50275.50
Fair Value$170.46$178.11$186.05
Upside / Downside-47.32%-44.95%-42.50%

High-Yield Dividend Screener

« Prev Page 31 of 151 Next »
Ticker Company Dividend Yield % Dividend Per Share Payout Ratio %
0QLX.LMetall Zug AG4.87%$39.8932.62%
6418.TJapan Cash Machine Co., Ltd.4.86%$49.9871.76%
A2A.MIA2A S.p.A.4.86%$0.1147.95%
GEST.MCGestamp Automoción, S.A.4.86%$0.1550.80%
2296.HKHuarchi Global Group Holdings Limited4.85%$0.0578.87%
7004.TKanadevia Corp4.85%$46.0936.42%
001630.KSChong Kun Dang Holdings Corp.4.84%$2,194.2330.09%
020000.KSHANDSOME Corp.4.84%$749.9941.55%
0906.HKCPMC Holdings Limited4.84%$0.3439.95%
603323.SSJiangsu Suzhou Rural Commercial Bank Co., Ltd4.84%$0.2424.36%
ESEAEuroseas Ltd.4.84%$2.6215.15%
JPFA.JKPT Japfa Comfeed Indonesia Tbk4.84%$140.4348.97%
LPH.BKLadprao General Hospital Public Company Limited4.84%$0.1877.89%
PTNT3.SAPettenati S.A. Industria Têxtil4.84%$0.4243.56%
002100.KSKyung Nong Corporation4.83%$449.7446.25%
3IT.Faudius SE4.83%$0.6747.79%
ME8U.SIMapletree Industrial Trust4.83%$0.1084.21%
SOAG.OLSpareBank 1 Østfold Akershus4.83%$21.8842.41%
0693.HKTan Chong International Limited4.82%$0.1028.87%
2152.HKSuxin Joyful Life Services Co., Ltd.4.82%$0.2719.91%
BDMN.JKPT Bank Danamon Indonesia Tbk4.82%$119.5631.76%
EKAD.JKPT Ekadharma International Tbk4.82%$8.8798.38%
PTG-R.BKPTG Energy Public Company Limited4.82%$0.3462.48%
VEND.OLVend Marketplaces ASA4.82%$17.2449.52%
1890.HKChina Kepei Education Group Limited4.81%$0.0616.29%
BASS.PABassac S.A.4.81%$2.4628.93%
DEYAAR.AEDeyaar Development PJSC4.81%$0.0540.79%
SDF.AXSteadfast Group Limited4.81%$0.2650.20%
SXE.AXSouthern Cross Electrical Engineering Limited4.81%$0.1259.32%
HPOL-B.STHEXPOL AB (publ)4.80%$4.2174.04%
MEGA-R.BKMega Lifesciences Public Company Limited4.80%$1.6170.67%
PTL-R.BKPolyplex (Thailand) Public Company Limited4.80%$0.4081.34%
000828.SZDongguan Development (Holdings) Co., Ltd.4.79%$0.5250.35%
002372.SZZhejiang Weixing New Building Materials Co., Ltd.4.79%$0.5090.51%
002736.SZGuosen Securities Co., Ltd.4.79%$0.6351.57%
600612.SSLao Feng Xiang Co., Ltd.4.79%$2.1369.19%
6285.TWWNC Corporation4.79%$4.7975.15%
6642.TWOFuzetec Technology Co., Ltd.4.79%$2.5094.93%
BSGR.ASB&S Group S.A.4.79%$0.2824.05%
030210.KSDaol Investment & Securities Co., Ltd.4.78%$165.8688.74%
0960.HKLongfor Group Holdings Limited4.78%$0.4215.35%
2176.HKCCID Consulting Company Limited4.78%$0.0866.12%
600820.SSShanghai Tunnel Engineering Co., Ltd.4.77%$0.3138.17%
8097.TSan-Ai Obbli Co., Ltd.4.77%$100.8088.28%
2722.HKChongqing Machinery & Electric Co., Ltd.4.76%$0.0935.27%
7267.THonda Motor Co., Ltd.4.76%$73.1447.07%
VALMT.HEValmet Oyj4.76%$1.3590.84%
000928.SZSinosteel Engineering & Technology Co., Ltd.4.75%$0.3160.04%
029780.KSSamsung Card Co., Ltd.4.75%$2,578.9146.87%
2020.HKANTA Sports Products Limited4.75%$3.8940.14%