The Discounted Cash Flow (DCF) valuation of Marriott Vacations Worldwide Corp (VAC) is 121.04 USD. With the latest stock price at 86.11 USD, the upside of Marriott Vacations Worldwide Corp based on DCF is 40.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.5% | 6.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 38.44 - 366.62 | 121.04 |
| Upside | -55.4% - 325.8% | 40.6% |