The Discounted Cash Flow (DCF) valuation of Marriott Vacations Worldwide Corp (VAC) is 113.71 USD. With the latest stock price at 72.30 USD, the upside of Marriott Vacations Worldwide Corp based on DCF is 57.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 6.9% | 5.8% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 52.05 - 238.19 | 113.71 |
| Upside | -28.0% - 229.4% | 57.3% |