The Discounted Cash Flow (DCF) valuation of Marriott Vacations Worldwide Corp (VAC) is 99.80 USD. With the latest stock price at 83.52 USD, the upside of Marriott Vacations Worldwide Corp based on DCF is 19.5%.
Based on the latest price of 83.52 USD and our DCF valuation, Marriott Vacations Worldwide Corp (VAC) is a buy. buying VAC stocks now will result in a potential gain of 19.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.5% | 6.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 23.29 - 330.52 | 99.80 |
| Upside | -72.1% - 295.7% | 19.5% |