olivlawolivlaw

olivLaw · US equity research

Royal Caribbean Group RCL

Water Transportation · SIC 4400 · Vertical: Water Transportation (SIC 4400)

333.15USD+6.38% · 1 dayClose 04 Nov 2026

Royal Caribbean Group is a global cruise operator that runs the Royal Caribbean, Celebrity Cruises and Silversea brands plus a 50% stake in TUI Cruises. The company reported a second quarter in 2026 above expectations and raised its annual guidance, while demand remains solid but geopolitics affects bookings on some itineraries. With a combined fleet of 69 ships and quarterly revenue of 4.8 billion USD, the group remains one of the largest players in the industry.

The AI analysis may be outdated: new filings came after its sources (see the «AI analysis» section).

At the close of 04 Nov 2026, Royal Caribbean Group (RCL) stock was 333.15 USD (+6.38% on the day), with market capitalisation 89.1 bn USD, P/E 19.7 on diluted EPS of 16.91 USD over the last 12 months, dividend yield 1.65%, beta 1.64, 52-week range 230.30–348.03 USD. Latest reported quarter (Q3 2026): revenue of 5.6 bn USD (+8.8% YoY), net income of 1.7 bn USD (+9.7% YoY), diluted EPS 6.45 USD.

Data as of · AI analysis dated · Source: SEC filings and closing prices, computed by olivLaw.

Market cap
89.1 bn USD
shares as of 23 Oct 2026
P/E (TTM)
19.7
Diluted EPS TTM 16.91 · TTM to 30 Sept 2026
E/P (TTM)
5.08%
TTM to 30 Sept 2026
Dividend yield
1.65%
DPS 12m 5.50
Beta (2y)
1.64
Volatility (1y) 47%
52-week range
230.30348.03

Price history

Loading chart…

Technical reading

RSI (14)
72.4
overbought (≥ 70)
Bollinger (20, 2)
259.50 – 324.36
above the upper band · %B 1.14 · band width 22.2%
SMA 50 / 200
273.62 / 287.14
mixed trend
MACD (12, 26, 9)
12.72 / 8.55
MACD above signal

Indicators describe past prices; on their own they do not predict direction. On our history the RSI ≤ 40 filter added no return (see the signals methodology).

Performance

CompanyS&P 500vs S&P 500Vertical median
1 month+21.1%−1.1%+22.2 pp—
3 months+1.8%−0.5%+2.2 pp—
6 months+16.0%+4.4%+11.7 pp—
Year to date+19.4%+12.3%+7.1 pp—
1 year+29.4%+13.5%+15.9 pp+21.5%
3 years+260.7%+76.4%+184.3 pp+64.8%
5 years+244.6%+63.7%+181.0 pp—
Max drawdown (1y)
−33.8%
09 Feb 2026 → 23 Sept 2026
Max drawdown (5y)
−66.6%
08 Nov 2021 → 14 Jul 2022
Compound annual growth (5y)
+28.1%
S&P 500 +10.4%

Price returns, dividends excluded.

Quarterly results

Latest quarter: Q3 2026 · 30 Sept 2026

Revenue
5.6 bn USD
+8.8% YoY
Net income
1.7 bn USD
+9.7% YoY
Diluted EPS
6.45
+12.4% YoY
net / operating
30.9% / 33.5%

Quarterly margins

Quarterly statements · USD

Fiscal yearQ4 '24Q1 '25Q2 '25Q3 '25Q4 '25Q1 '26Q2 '26Q3 '26
Revenue3.8 bn4.0 bn4.5 bn5.1 bn4.3 bn4.5 bn4.8 bn5.6 bn
Cost of revenue2.1 bn2.1 bn2.3 bn2.5 bn2.2 bn2.2 bn2.5 bn2.7 bn
SG&A673.0 m562.0 m508.0 m522.0 m630.0 m582.0 m513.0 m519.0 m
Operating income624.0 m945.0 m1.3 bn1.7 bn933.0 m1.2 bn1.3 bn1.9 bn
Depreciation & amortisation410.0 m412.0 m417.0 m435.0 m453.0 m461.0 m464.0 m490.0 m
Interest expense266.0 m249.0 m228.0 m248.0 m267.0 m278.0 m236.0 m291.0 m
Pre-tax income—751.0 m1.2 bn1.6 bn777.0 m976.0 m1.2 bn1.8 bn
Income tax—16.0 m17.0 m34.0 m15.0 m26.0 m14.0 m27.0 m
Net income552.0 m730.0 m1.2 bn1.6 bn754.0 m941.0 m1.1 bn1.7 bn
Diluted EPS2.00 ≈2.704.415.742.78 ≈3.484.206.45
Operating cash flow1.5 bn1.6 bn1.7 bn ≈1.5 bn ≈1.6 bn1.8 bn1.9 bn ≈1.6 bn ≈
Capex552.0 m428.0 m836.0 m ≈2.5 bn ≈1.5 bn500.0 m2.7 bn ≈643.0 m ≈
Dividends paid107.0 m148.0 m200.0 m ≈204.0 m ≈272.0 m270.0 m404.0 m ≈401.0 m ≈
Share repurchases0241.0 m0 ≈414.0 m ≈504.0 m836.0 m199.0 m ≈0 ≈

≈ derived quarter (cumulative difference / share-days average)

E/P over time

E/P = trailing-12-month diluted EPS / price at quarter end. E/P is the inverse of P/E and stays defined when earnings are negative.

Today's P/E sits at the 74 percentile of its own 31-quarter history (min 11.4, median 16.8, max 38.3; quarters with earnings only).

Fiscal years

Fiscal year20182019202020212022202320242025
Revenue9.5 bn11.0 bn2.2 bn1.5 bn8.8 bn13.9 bn16.5 bn17.9 bn
Revenue YoY+8.2%+15.3%−79.8%−30.6%+477.0%+57.2%+18.6%+8.8%
Net income1.8 bn1.9 bn-5.8 bn-5.3 bn-2.2 bn1.7 bn2.9 bn4.3 bn
Net income YoY+11.4%+3.7%−408.6%unavailableunavailableunavailable+69.5%+48.3%
Diluted EPS8.568.95-27.05-20.89-8.456.3110.9415.61
Diluted EPS YoY+13.7%+4.6%−402.2%unavailableunavailableunavailable+73.4%+42.7%
net %19.1%17.2%-262.5%-343.3%-24.4%12.2%17.5%23.8%
Free cash flow-180.9 m691.7 m-5.7 bn-4.1 bn-2.2 bn580.0 m2.0 bn1.2 bn

Reported results vs expectations

Loading…

Balance sheet & financial health

Fiscal year 2025 · 31 Dec 2025

Cash
825.0 m USD
Financial debt
3.2 bn USD
Net debt
2.4 bn USD
Equity
10.2 bn USD
Total assets
41.6 bn USD
Debt / equity
0.31x
Current ratio
0.18x
ROE
47.5%
ROA
10.8%
FCF margin
6.9%

Financial statements (source on every figure)

Revenue and net income (USD)

Margins

Income statement · USD

Revenue
2023
13.9 bn
2024
16.5 bn
2025
17.9 bn

SEC (XBRL)· 11 Feb 2026verified

Cost of revenue
2023
7.8 bn
2024
8.7 bn
2025
9.1 bn

SEC (XBRL)· 11 Feb 2026verified

Gross profit
2023
6.1 bn ≈
2024
7.8 bn ≈
2025
8.9 bn ≈

SEC (XBRL)· 11 Feb 2026derived

SG&A
2023
1.8 bn
2024
2.1 bn
2025
2.2 bn

SEC (XBRL)· 11 Feb 2026verified

Operating income
2023
2.9 bn
2024
4.1 bn
2025
4.9 bn

SEC (XBRL)· 11 Feb 2026verified

Depreciation & amortisation
2023
1.5 bn
2024
1.6 bn
2025
1.7 bn

SEC (XBRL)· 11 Feb 2026verified

EBITDA
2023
4.3 bn ≈
2024
5.7 bn ≈
2025
6.6 bn ≈

SEC (XBRL)· 11 Feb 2026derived

Interest expense
2023
1.4 bn
2024
1.6 bn
2025
992.0 m

SEC (XBRL)· 11 Feb 2026verified

Pre-tax income
2023
1.7 bn
2024
2.9 bn
2025
4.4 bn

SEC (XBRL)· 11 Feb 2026verified

Income tax
2023
6.0 m
2024
46.0 m
2025
82.0 m

SEC (XBRL)· 11 Feb 2026verified

Net income
2023
1.7 bn
2024
2.9 bn
2025
4.3 bn

SEC (XBRL)· 11 Feb 2026verified

Diluted EPS
2023
6.31
2024
10.94
2025
15.61

SEC (XBRL)· 11 Feb 2026verified

Weighted average diluted shares
2023
283.0 m
2024
279.0 m
2025
274.0 m

SEC (XBRL)· 11 Feb 2026verified

Dividend per share
2023
0.00
2024
0.95
2025
3.50

SEC (XBRL)· 11 Feb 2026verified

Balance sheet · USD

Cash
2023
497.0 m
2024
388.0 m
2025
825.0 m

SEC (XBRL)· 11 Feb 2026verified

Inventories
2023
248.0 m
2024
265.0 m
2025
264.0 m

SEC (XBRL)· 11 Feb 2026verified

Current assets
2023
1.8 bn
2024
1.7 bn
2025
2.2 bn

SEC (XBRL)· 11 Feb 2026verified

Property, plant & equipment, net
2023
30.1 bn
2024
31.8 bn
2025
35.7 bn

SEC (XBRL)· 11 Feb 2026verified

Goodwill
2023
809.0 m
2024
808.0 m
2025
808.0 m

SEC (XBRL)· 11 Feb 2026verified

Intangibles (excl. goodwill)
2023
418.0 m
2024
404.0 m
2025
390.0 m

SEC (XBRL)· 11 Feb 2026verified

Total assets
2023
35.1 bn
2024
37.1 bn
2025
41.6 bn

SEC (XBRL)· 11 Feb 2026verified

Accounts payable
2023
792.0 m
2024
919.0 m
2025
953.0 m

SEC (XBRL)· 11 Feb 2026verified

Short-term debt
2023
1.7 bn
2024
1.6 bn
2025
3.2 bn

SEC (XBRL)· 11 Feb 2026verified

Current liabilities
2023
9.4 bn
2024
9.8 bn
2025
12.1 bn

SEC (XBRL)· 11 Feb 2026verified

Total liabilities
2023
30.2 bn
2024
29.3 bn
2025
31.4 bn

SEC (XBRL)· 11 Feb 2026verified

Equity
2023
4.9 bn
2024
7.7 bn
2025
10.2 bn

SEC (XBRL)· 11 Feb 2026verified

Cash flow · USD

Operating cash flow
2023
4.5 bn
2024
5.3 bn
2025
6.5 bn

SEC (XBRL)· 11 Feb 2026verified

Capex
2023
3.9 bn
2024
3.3 bn
2025
5.2 bn

SEC (XBRL)· 11 Feb 2026verified

Free cash flow
2023
580.0 m ≈
2024
2.0 bn ≈
2025
1.2 bn ≈

SEC (XBRL)· 11 Feb 2026derived

Investing cash flow
2023
-3.9 bn
2024
-3.4 bn
2025
-5.0 bn

SEC (XBRL)· 11 Feb 2026verified

Financing cash flow
2023
-2.0 bn
2024
-1.9 bn
2025
-1.0 bn

SEC (XBRL)· 11 Feb 2026verified

Dividends paid
2023
0
2024
107.0 m
2025
824.0 m

SEC (XBRL)· 11 Feb 2026verified

Share repurchases
2023
0
2024
0
2025
1.2 bn

SEC (XBRL)· 11 Feb 2026verified

Computed indicators

Growth

Revenue growth (YoY)
8.8%
computed by olivLawFY 2025
Revenue CAGR 3Y
26.6%
computed by olivLawFY 2022 → FY 2025
Revenue CAGR 5Y
52.0%
computed by olivLawFY 2020 → FY 2025
EBIT growth (YoY)
19.6%
computed by olivLawFY 2025
Net income growth (YoY)
48.3%
computed by olivLawFY 2025
Net income CAGR 3Y
unavailable
the base of the ratio is not positive
Net income CAGR 5Y
unavailable
the base of the ratio is not positive
EPS growth (YoY)
42.7%
computed by olivLawFY 2025
EPS CAGR 3Y
unavailable
the base of the ratio is not positive
EPS CAGR 5Y
unavailable
the base of the ratio is not positive
FCF growth (YoY)
-38.1%
computed by olivLawFY 2025

Profitability

Gross margin
49.1%
computed by olivLawTTM to 30 Sept 2026
EBITDA margin
37.3%
computed by olivLawTTM to 30 Sept 2026
EBIT margin
27.6%
computed by olivLawTTM to 30 Sept 2026
Net margin
23.8%
computed by olivLawTTM to 30 Sept 2026
FCF margin
7.9%
computed by olivLawTTM to 30 Sept 2026

Returns

ROE
41.7%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROA
10.7%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROIC
39.5%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROCE
15.8%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Payout ratio (EPS)
32.5%
computed by olivLawTTM to 30 Sept 2026
Payout ratio (FCF)
89.2%
computed by olivLawTTM to 30 Sept 2026

Balance sheet

Net debt
1.4 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
Net debt / EBITDA
0.2x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Debt / equity
0.2x
computed by olivLawbalance sheet at 30 Sept 2026
Interest coverage
4.9x
computed by olivLawTTM to 30 Sept 2026

Liquidity

Current ratio
0.2x
computed by olivLawbalance sheet at 30 Sept 2026
Quick ratio
0.2x
computed by olivLawbalance sheet at 30 Sept 2026
Cash ratio
0.1x
computed by olivLawbalance sheet at 30 Sept 2026

Cash

Operating cash flow
6.9 bn USD
computed by olivLawTTM to 30 Sept 2026
Capital expenditure
5.4 bn USD
computed by olivLawTTM to 30 Sept 2026
Free cash flow
1.5 bn USD
computed by olivLawTTM to 30 Sept 2026
FCF conversion
33.2%
computed by olivLawTTM to 30 Sept 2026
Cash conversion
96.6%
computed by olivLawTTM to 30 Sept 2026

Efficiency

Days sales outstanding
unavailable
input data missing
Days inventory outstanding
11 days
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Days payables outstanding
34 days
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Cash conversion cycle
unavailable
input data missing

Market and valuation

Market capitalisation
89.1 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
Enterprise value
90.5 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
Market cap / net income TTM
19.6x
computed by olivLawTTM to 30 Sept 2026
P/E (TTM)
19.7x
computed by olivLawTTM to 30 Sept 2026
Earnings yield
5.1%
computed by olivLawTTM to 30 Sept 2026
P/B
7.6x
computed by olivLawbalance sheet at 30 Sept 2026
P/S
4.7x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/EBITDA
12.7x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/EBIT
17.2x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
EV/Sales
4.7x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
P/FCF
59.0x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
FCF yield
1.7%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Dividend yield
1.7%
computed by olivLawTTM to 30 Sept 2026
Shareholder yield (distributions)
3.2%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026

1 indicators that do not apply to the sector.

Valuation

olivLaw classification

Unattractive profile

Score: 52 / 100

A scoring methodology on indicators and valuation, not investment advice.

(margin_of_safety <= -0.25 & agreement in ['high', 'medium'])

Closing price

333.15 USD

04 Nov 2026Source: olivLaw, closing series

Market cap: 89.1 bn USD

Key indicators

Market capitalisation
89.1 bn USD
computed by olivLawbalance sheet at 30 Sept 2026
P/E (TTM)
19.7x
computed by olivLawTTM to 30 Sept 2026
P/B
7.6x
computed by olivLawbalance sheet at 30 Sept 2026
EV/EBITDA
12.7x
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
ROE
41.7%
computed by olivLawTTM to 30 Sept 2026 · balance sheet at 30 Sept 2026
Net margin
23.8%
computed by olivLawTTM to 30 Sept 2026
Revenue growth (YoY)
8.8%
computed by olivLawFY 2025
Dividend yield
1.7%
computed by olivLawTTM to 30 Sept 2026

Coverage and freshness

33/37 reporting lines present
Latest full fiscal year: 2025
Latest reported period: 30 Sept 2026
Latest balance sheet date: 30 Sept 2026
Share count (cover of the latest filing), as of: 23 Oct 2026
Source: SEC (XBRL)published 27 Oct 2026
verified 2547derived 178

Score by group

  • Valuation22
  • Returns45
  • Quality68
  • Balance sheet59
  • Growth100

Estimated value range

Low
151.56
USD per share
Mid
204.24
USD per share
High
247.37
USD per share
Price: 333.15 USD
The price is above the range
Potential to the central value: -38.7% (value / price − 1)
Margin of safety: -63.1% (1 − price / value)
Agreement between methods: high · 4 methods used · 3 independent bases

The combined range = the median of the valid methods' low, central and high values; it is not a probability interval and does not cover every result. Envelope of all methods: 45.99 – 329.05 USD.

Valuation assumptions are editorial choices, not measured; beta is not measured.

Method ranges (USD per share)

— — Mid · ▏ Price

Valuation methods

  • DCF (discounted cash flow)154.29 – 239.33 (Mid 187.38)
    WACC 9.2% · starting FCFF 2.6 bn USD · terminal value share of EV 74%
    The WACC × g sensitivity gives the method's bounds; these are not probabilities.
    Reverse DCF: no growth between −30% and +40% justifies the price
  • Peers: EV/EBITDA160.48 – 255.41 (Mid 221.09)
    6 companies used · median multiple 8.5x · quartiles 6.2x – 9.8x
    CCL, INSW, KEX, NCLH, SEAL-PA, TDW
  • Peers: P/E148.83 – 329.05 (Mid 232.28)
    13 companies used · median multiple 13.7x · quartiles 8.8x – 19.5x
    BIP, CCL, DLNG, FLNG, INSW, KEX, KNOP, MATX, NCLH, RUBI, TDW, TNK, VIK
  • Dividend discount (DDM)45.99 – 61.85 (Mid 52.76)
Multiple comparisons use the SIC vertical: Water Transportation (SIC 4400)

Classification (SIC) comparables group by industry code, not by economic activity; the direct group is an editorial selection by activity. Members' multiples are on their own trailing twelve months, at their own latest close.

Assumptions (illustrative, editorial)

Risk-free rate
4.3%
Equity risk premium
5.0%
Beta (default)
1.00
Cost of equity
9.3%
Terminal growth
2.5%

Factor scorecard

Unattractive profile · Score 52/100

FactorValueScoreWeight used
ROIC · Quality39.5%93 (vs peers)11%
Net margin · Quality23.8%89 (vs peers)7%
FCF conversion · Quality33.2%5 (on a fixed band)7%
Revenue CAGR 3Y · Growth26.6%100 (on a fixed band)9%
EPS CAGR 3Y · Growthunavailableunavailable—
Net debt / EBITDA · Balance sheet0.2x86 (vs peers)11%
Interest coverage · Balance sheet4.9x53 (on a fixed band)7%
Current ratio · Balance sheet0.2x0 (on a fixed band)5%
P/E (TTM) · Valuation19.7x31 (vs peers)11%
EV/EBITDA · Valuation12.7x14 (vs peers)11%
FCF yield · Valuation1.7%21 (on a fixed band)9%
Shareholder yield (distributions) · Returns3.2%46 (on a fixed band)7%
Payout ratio (FCF) · Returns89.2%44 (on a fixed band)5%

Factors without a value were dropped; the remaining weights were renormalised.

Score groups

  • Balance sheet59/100 · 3/3 factors with a value
  • Growth· partial100/100 · 1/2 factors with a value
  • Quality68/100 · 3/3 factors with a value
  • Returns45/100 · 2/2 factors with a value
  • Valuation22/100 · 3/3 factors with a value

A «partial» group is computed from under half of its weight or from one factor: it is not a full assessment of the group.

Memo

ROYAL CARIBBEAN CRUISES LTD (RCL). Latest full fiscal year: 2025; data up to 2026-09-30.

Figures computed from the financial statements: revenue 17.9 bn USD in 2025; YoY growth 8.8%; net margin 23.8%; ROE 41.7%; net debt/EBITDA 0.2x.

The estimated value range is 151.56–247.37 USD per share (median of 4 methods, agreement: high); assumptions are illustrative. Against the central value of 204.24 USD, the price of 333.15 USD leaves a potential of -38.7% (value / price − 1) and a margin of safety of -63.1% (1 − price / value). The range is the median of the methods' low, central and high values, not a probability interval.

olivLaw score 52/100, methodological classification: unattractive profile (score, margin of safety and method agreement together; not a judgement of the right price). Groups assessed only in part: growth. Not investment advice.

Text generated deterministically from the figures shown; no language model. Not investment advice.

What supports the thesis

  • ROIC: 39.5%
  • Net margin: 23.8%
  • Revenue CAGR 3Y: 26.6%
  • Net debt / EBITDA: 0.2x

What contradicts it

  • FCF conversion: 33.2%
  • Current ratio: 0.2x
  • EV/EBITDA: 12.7x
  • FCF yield: 1.7%
  • The price is above the estimated value range

Not assessed (insufficient data or a ratio without meaning): EPS CAGR 3Y.

Versus the vertical median

Water Transportation (SIC 4400) · same industry (4-digit SIC) · compared with 21 companies

The size band was not applied: too few companies would have remained; the vertical includes much smaller or larger companies.

Multiples and returns vs the median

P/E
19.7x
vertical median 14.5x
above median (+35.5%)
EV/EBITDA
12.7x
vertical median 8.9x
above median (+43.0%)
P/S
4.7x
vertical median 1.9x
above median (+140.2%)
P/B
7.6x
vertical median 2.0x
above median (+276.7%)
ROE
41.7%
vertical median 10.1%
above median (+313.1%)
Net margin
23.8%
vertical median 11.0%
above median (+117.0%)
EBIT margin
27.6%
vertical median 18.4%
above median (+49.5%)
Revenue YoY
8.8%
vertical median -2.4%
above median
Net debt/EBITDA
0.2x
vertical median 1.3x
below median (−85.1%)
Dividend yield
1.7%
vertical median 4.0%
below median (−58.3%)

Price rebased to 100 (monthly, 5 years)

Companies in the vertical

Market capP/EROENet marginRevenue YoY1A / 3A
RCLRoyal Caribbean Cruises Ltd89.1 bn19.741.7%23.8%+8.8%+29% / +261%
CCLCarnival Corp Ltd.42.1 bn13.724.0%11.4%+6.4%+21% / +108%
BIPBrookfield Infrastructure Partners L.P.11.3 bn42.47.7%11.0%+9.8%+6% / +46%
NCLHNorwegian Cruise Line Holdings Ltd.8.5 bn10.231.2%8.2%+3.7%+1% / +22%
KEXKirby Corporation6.8 bn19.710.4%10.2%+3.0%+13% / +67%
MATXMatson, Inc.6.3 bn14.217.2%13.4%−2.3%+94% / +121%
INSWInternational Seaways, Inc.4.9 bn6.437.4%62.0%−11.4%+88% / +118%
GLNGGolar Lng Limited4.5 bn69.23.4%16.7%+51.1%+21% / +108%
TDWTidewater Inc3.7 bn14.919.5%18.3%+0.5%+36% / +22%
SEAL-PASeapeak LLC2.0 bn76.8—4.1%−10.4%−2% / −2%
NATNORDIC AMERICAN TANKERS Ltd1.5 bn117.02.6%4.2%−16.6%+93% / +81%
FLNGFLEX LNG Ltd.1.5 bn19.59.8%21.5%−2.4%+6% / −7%
GLOP-PAGasLog Partners LP1.2 bn—-1.7%-7.2%−21.9%−2% / +4%
CMDBCostamare Bulkers Holdings Limited441.3 m—-11.2%-6.3%unavailable+11% / unavailable
KNOPKNOT Offshore Partners LP297.6 m12.8—6.4%+14.4%−12% / +63%
EDRYEurodry Ltd.110.7 m—-4.0%—+8.9%+195% / +93%
OMEXOdyssey Marine Exploration, Inc.27.5 m——-13,366.3%−54.0%+469% / +218%
USEAUnited Maritime Corp22.7 m—-11.0%-16.4%−16.8%+44% / −1%
RUBIRubico Inc.778.7 k0.06.6%11.2%−2.8%−100% / unavailable
TNKTeekay Tankers Ltd.—8.818.5%36.9%−22.6%+54% / +79%
DLNGDynagas Lng Partners LP—2.312.9%—−100.0%−13% / +20%
VIKViking Holdings Ltd—35.5263.5%17.7%+21.9%+37% / unavailable

1- and 3-year price returns: for RCL from daily closes (the same as the performance table), for the other companies from month-end closes.

olivLaw engine forecast

The world engine ran after the company's latest material disclosure. Probabilities are of TOUCHING a level within the horizon (not closing there) and sit next to the random walk (p_rw), the no-information benchmark.

Valuation scenarios (editable assumptions)

Illustrative scenarios

Illustrative: not forecasts and without probabilities. Each case is one coherent set of assumptions, computed on today's figures.

Bear
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Base
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Bull
Allowed range: -50 … 50%
Allowed range: -100 … 100%
Allowed range: 0 … 100
Allowed range: -10 … 20%
Allowed range: 0 … 100%
Nothing is saved.

Estimated price (USD)

Estimated priceBearBaseBull
1 years
219.03
Total return -33% · Per year -33%
385.46
Total return 18% · Per year 18%
578.18
Total return 76% · Per year 76%
3 years
259.80
Total return -17% · Per year -6%
509.76
Total return 60% · Per year 17%
832.58
Total return 158% · Per year 37%
5 years
308.17
Total return 1% · Per year 0%
674.16
Total return 115% · Per year 17%
1,198.92
Total return 277% · Per year 30%
What moves the 3-year price the most
  • Exit P/E± 127.44
  • Net margin± 89.21
  • Annual revenue growth± 66.53
  • Annual dilution± 7.50

AI analysis

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

Possibly outdated: the newest document it read is from 28 Jul 2026; since then the company filed 10-Q (27 Oct 2026), 8-K (27 Oct 2026 · results).

In brief

Royal Caribbean Group is a global cruise operator that runs the Royal Caribbean, Celebrity Cruises and Silversea brands plus a 50% stake in TUI Cruises. The company reported a second quarter in 2026 above expectations and raised its annual guidance, while demand remains solid but geopolitics affects bookings on some itineraries 3. With a combined fleet of 69 ships 1 and quarterly revenue of 4.8 billion USD 3, the group remains one of the largest players in the industry.

SWOT

Strengths

  • The flagship brand is the largest in the industry, and the fleet and private destinations give a solid competitive position 1.
  • Record-price bookings and a margin profile described by management as leading support confidence in the guidance 3.
  • The newbuild portfolio and innovation pipeline give an edge in attracting guests and holding prices 13.

Weaknesses

  • The business relies on a limited number of shipyards, and delays in construction or modernization could affect capacity plans 1.
  • Fuel and payroll costs are exposed to volatility, and financial hedging does not remove the risk entirely 13.
  • Significant debt and near-term maturities require continuous refinancing, making the company sensitive to financing conditions 3.

Opportunities

  • Low cruise penetration in Europe and Asia-Pacific could open new long-term customer pools 1.
  • Expanding private destinations and loyalty platforms could raise onboard spending and repeat bookings 13.
  • River cruises and new expedition brands could add new market segments for the group 1.

Threats

  • A drop in demand from economic slowdown or geopolitical tensions could pressure prices and margins 13.
  • Rising industry capacity could lower prices if demand does not grow at the same pace 1.
  • Restrictions imposed at some ports and destinations due to overtourism could limit available itineraries 1.

Risks

  • Economic conditions and demandhigh

    An economic slowdown or weaker consumer confidence could lead to softer bookings and lower prices 1.

  • Geopolitical tensionshigh

    Geopolitical events can affect bookings, itineraries and operating costs, as the company flagged in its latest quarterly report 13.

  • Fuel costsmedium

    Fuel price swings can change costs materially, and the company does not forecast fuel prices but uses current prices net of hedging 3.

  • Shipyard delaysmedium

    Dependence on shipyards and suppliers could lead to delayed newbuild deliveries or modernization work 1.

  • Incidents and reputationmedium

    Onboard incidents, health concerns or negative publicity could affect sales and the reputation of the brands 1.

Investment thesis

What would need to be true (bull case)

  • If demand stays high and prices remain close to record levels, the raised guidance could be met and margins could hold up well.
  • If new ships and private destinations are well received, the company could capture a larger share of a very large global vacation market 13.
  • Low penetration in several regions could support long-term growth if the industry widens its customer base 1.

What would break the thesis

  • If geopolitical tensions drag on, bookings on some itineraries could stay below expectations and guidance could be revised 3.
  • Strong industry capacity growth could pressure prices and limit the ability to deliver yield improvements 1.
  • If fuel prices rise above levels covered by swaps, costs could exceed current estimates 3.

What to watch

  • Booking pace for 2027 relative to historical levelsQ3 2026
  • Full year 2026 Adjusted EPS guidance and the evolution of net yieldsQ3 2026
  • Delivery schedule of new ships and fleet modernization milestones2027
  • Debt levels, maturities and refinancing capacitynext 10-K

Products, market & competition

AI-generatedAI-generated analysis (Claude) from cited public sources; it may contain errors. Not investment advice. As of 27 Oct 2026 · Model: claude-haiku-5-5.

Possibly outdated: the newest document it read is from 28 Jul 2026; since then the company filed 10-Q (27 Oct 2026), 8-K (27 Oct 2026 · results).

The business

The company owns and operates three global cruise brands: Royal Caribbean, Celebrity Cruises and Silversea, and holds a 50% interest in TUI Cruises GmbH, which runs the German brands TUI Cruises and Hapag-Lloyd Cruises 1. The combined fleet of Global and Partner Brands comprises 69 ships with capacity of about 179,720 berths as of December 31, 2025 1. Beyond cruising, the group is building a portfolio of private destinations, including the Perfect Day and Royal Beach Club collections 1.

Strategy rests on innovation, fleet quality, onboard experience and private destinations, and the company aims to grow its share of a global vacation market of over 2 trillion USD 13. Management says the Perfecta program targets a 20% earnings CAGR from 2024 to 2027 and a high-teens return on invested capital by 2027 3.

The business depends on its newbuild plan and fleet modernization: at December 31, 2025, four ships were on order for Royal Caribbean and the company signed a memorandum for two next-generation Discovery-class ships 1. Bookings are reported at record prices, although a modest near-term impact on some itineraries from geopolitical tensions has been flagged 3.

Segments

Royal Caribbean

Royal Caribbean is the world's largest cruise vacation brand and targets both the contemporary family segment and the premium segment 1. It operates 29 ships with capacity of about 111,000 berths, and several new ships are being delivered, including Legend of the Seas, launched in the second quarter of 2026 13.

Celebrity Cruises and Silversea

Celebrity Cruises sits in the premium segment with 15 ships and about 38,900 berths, while Silversea, an ultra-luxury and expedition brand, operates 12 ships with about 5,500 berths 1. Celebrity has also launched river cruises with a planned expansion of its river fleet to 20 ships 1.

Market context

The cruise industry carried about 37 million guests in 2025, up from 35 million in 2024 1. Penetration remains high in North America but low in Europe and Asia-Pacific, which suggests long-term growth potential 1. At year-end 2025 about 47 ships were on order industry-wide, with an estimated 113,000 berths expected in service through 2029 1.

Trends

  • Demand and record pricingtailwind

    The company says bookings are at record prices and booking volumes are above last year's levels, supporting its revenue guidance 3. If this persists, it could support margins over the medium term.

  • Geopolitical tensionsheadwind

    Management flagged a modest, near-term impact on bookings for some itineraries due to prolonged geopolitical activity, and conflicts have already affected industry demand 31. If tensions persist, the booking impact could grow.

  • Fuel and operating costsmixed

    Fuel remains a major cost, and the company hedges part of its consumption with swaps, with an average hedge portfolio cost of about 474 USD per metric ton for 2026 3. Fuel price moves could affect profitability if the hedge coverage proves insufficient.

  • Fleet and private destination expansionmixed

    The company keeps delivering new ships and developing private destinations, which could raise its appeal to new guests and loyalty among existing ones 13. Heavy fleet investment, however, raises capital spending and refinancing needs.

Competitive position

The main competition comes from other cruise lines, as well as land-based alternatives such as resorts, hotels, online lodging platforms, theme parks and sports or nature destinations 1. Principal cruise competitors named in the filing include Carnival, Disney Cruise Line, MSC, Norwegian, Viking and Virgin Voyages 1.

The group differentiates through its vacation ecosystem, private destinations and fleet quality, which management says can win a larger share of a still-developing market 13. Competition for ports and destinations could, however, limit available itineraries, especially where tourist volume caps are introduced 1.

  • Carnival Corporation & plcCCL

    Owns several cruise brands and is the largest direct competitor named in the filing.

  • Norwegian Cruise Line HoldingsNCLH

    Operates Norwegian Cruise Line, Oceania Cruises and Regent Seven Seas Cruises.

  • MSC Cruises

    European cruise operator competing directly in the group's main markets.

  • Disney Cruise Line

    Family-oriented competitor targeting the same customer segments.

News & filings

In the press

SEC filings

Sources

  1. [1] Form 10-K, fiscal year ended 2025-12-31 · SEC / Royal Caribbean Group · 11 Feb 2026
  2. [2] Form 10-Q, quarter ended 2026-06-30 · SEC / Royal Caribbean Group · 28 Jul 2026
  3. [3] Form 8-K, results release (exhibit 99.1) · SEC / Royal Caribbean Group · 28 Jul 2026

Figures computed by olivLaw from SEC filings and closing prices; the qualitative analysis is AI-generated from cited sources. Not investment advice.