VAC
Marriott Vacations Worldwide Corp
Price:  
93.35 
USD
Volume:  
327,773.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VAC DCF Valuation - Growth Exit 5Y

16.9%
Upside

The Discounted Cash Flow (DCF) valuation of Marriott Vacations Worldwide Corp (VAC) is 109.17 USD. With the latest stock price at 93.35 USD, the upside of Marriott Vacations Worldwide Corp based on DCF is 16.9%.

Range Selected
WACC / Discount Rate 4.7% - 6.8% 5.7%
Long-term Growth Rate 0.5% - 1.5% 1.0%
Fair Price 51.08 - 224.04 109.17
Upside -45.3% - 140.0% 16.9%
93.35 USD
Stock Price
109.17 USD
Fair Price