The Discounted Cash Flow (DCF) valuation of Marriott Vacations Worldwide Corp (VAC) is 86.71 USD. With the latest stock price at 59.61 USD, the upside of Marriott Vacations Worldwide Corp based on DCF is 45.5%.
Based on the latest price of 59.61 USD and our DCF valuation, Marriott Vacations Worldwide Corp (VAC) is a buy. buying VAC stocks now will result in a potential gain of 45.5%.
| Range | Selected | |
| WACC / Discount Rate | 4.7% - 7.0% | 5.9% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 31.83 - 196.95 | 86.71 |
| Upside | -46.6% - 230.4% | 45.5% |