The Discounted Cash Flow (DCF) valuation of Marriott Vacations Worldwide Corp (VAC) is 105.15 USD. With the latest stock price at 80.61 USD, the upside of Marriott Vacations Worldwide Corp based on DCF is 30.4%.
Based on the latest price of 80.61 USD and our DCF valuation, Marriott Vacations Worldwide Corp (VAC) is a buy. buying VAC stocks now will result in a potential gain of 30.4%.
Range | Selected | |
WACC / Discount Rate | 5.1% - 7.4% | 6.2% |
Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
Fair Price | 26.98 - 340.93 | 105.15 |
Upside | -66.5% - 322.9% | 30.4% |