The Discounted Cash Flow (DCF) valuation of Marriott Vacations Worldwide Corp (VAC) is 116.99 USD. With the latest stock price at 94.55 USD, the upside of Marriott Vacations Worldwide Corp based on DCF is 23.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.6% | 6.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 36.90 - 348.70 | 116.99 |
| Upside | -61.0% - 268.8% | 23.7% |