The Discounted Cash Flow (DCF) valuation of Marriott Vacations Worldwide Corp (VAC) is 116.78 USD. With the latest stock price at 85.46 USD, the upside of Marriott Vacations Worldwide Corp based on DCF is 36.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.4% - 7.1% | 5.7% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 45.71 - 281.86 | 116.78 |
| Upside | -46.5% - 229.8% | 36.6% |