Free Cash Flow to The Firm (FCFF)
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
1, 2 See details »
Item | Description | The company |
---|---|---|
FCFF | Free cash flow to the firm is the cash flow available to the Royal Caribbean Cruises Ltd. suppliers of capital after all operating expenses have been paid and necessary investments in working and fixed capital have been made. | Royal Caribbean Cruises Ltd. FCFF decreased from 2019 to 2020 but then slightly increased from 2020 to 2021. |
Interest Paid, Net of Tax
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
2 2021 Calculation
Cash paid during the year for interest, net of amount capitalized, tax = Cash paid during the year for interest, net of amount capitalized × EITR
= 834,245 × 0.85% = 7,091
3 2021 Calculation
Capitalized interest costs, tax = Capitalized interest costs × EITR
= 58,800 × 0.85% = 500
Enterprise Value to FCFF Ratio, Current
Selected Financial Data (US$ in thousands) | |
Enterprise value (EV) | 28,261,911) |
Free cash flow to the firm (FCFF) | (3,222,065) |
Valuation Ratio | |
EV/FCFF | — |
Benchmarks | |
EV/FCFF, Competitors1 | |
Airbnb Inc. | 21.22 |
Booking Holdings Inc. | 21.82 |
Chipotle Mexican Grill Inc. | — |
McDonald’s Corp. | 29.78 |
Starbucks Corp. | 29.52 |
EV/FCFF, Sector | |
Consumer Services | 32.28 |
EV/FCFF, Industry | |
Consumer Discretionary | 67.27 |
Based on: 10-K (reporting date: 2021-12-31).
1 Click competitor name to see calculations.
If the company EV/FCFF is lower then the EV/FCFF of benchmark then company is relatively undervalued.
Otherwise, if the company EV/FCFF is higher then the EV/FCFF of benchmark then company is relatively overvalued.
Enterprise Value to FCFF Ratio, Historical
Dec 31, 2021 | Dec 31, 2020 | Dec 31, 2019 | Dec 31, 2018 | Dec 31, 2017 | ||
---|---|---|---|---|---|---|
Selected Financial Data (US$ in thousands) | ||||||
Enterprise value (EV)1 | 37,174,624) | 37,799,471) | 29,507,089) | 35,786,782) | 35,324,272) | |
Free cash flow to the firm (FCFF)2 | (3,222,065) | (5,220,761) | 989,428) | 117,733) | 2,581,204) | |
Valuation Ratio | ||||||
EV/FCFF3 | — | — | 29.82 | 303.96 | 13.69 | |
Benchmarks | ||||||
EV/FCFF, Competitors4 | ||||||
Airbnb Inc. | 42.36 | — | — | — | — | |
Booking Holdings Inc. | 36.39 | — | 15.01 | — | — | |
Chipotle Mexican Grill Inc. | 50.61 | 146.36 | 56.84 | — | — | |
McDonald’s Corp. | 26.32 | 34.80 | 29.06 | — | — | |
Starbucks Corp. | 28.09 | 281.97 | 30.98 | 8.45 | — | |
EV/FCFF, Sector | ||||||
Consumer Services | 31.26 | 115.64 | 25.85 | — | — | |
EV/FCFF, Industry | ||||||
Consumer Discretionary | 59.78 | 45.72 | 30.57 | — | — |
Based on: 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31).
3 2021 Calculation
EV/FCFF = EV ÷ FCFF
= 37,174,624 ÷ -3,222,065 = —
4 Click competitor name to see calculations.