The Discounted Cash Flow (DCF) valuation of Marriott Vacations Worldwide Corp (VAC) is 78.34 USD. With the latest stock price at 71.77 USD, the upside of Marriott Vacations Worldwide Corp based on DCF is 9.2%.
Based on the latest price of 71.77 USD and our DCF valuation, Marriott Vacations Worldwide Corp (VAC) is a buy. buying VAC stocks now will result in a potential gain of 9.2%.
| Range | Selected | |
| WACC / Discount Rate | 4.6% - 7.2% | 5.9% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 20.38 - 204.74 | 78.34 |
| Upside | -71.6% - 185.3% | 9.2% |