The Discounted Cash Flow (DCF) valuation of Marriott Vacations Worldwide Corp (VAC) is 121.54 USD. With the latest stock price at 80.88 USD, the upside of Marriott Vacations Worldwide Corp based on DCF is 50.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.0% | 6.1% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 73.37 - 202.08 | 121.54 |
| Upside | -9.3% - 149.9% | 50.3% |