The Discounted Cash Flow (DCF) valuation of Marriott Vacations Worldwide Corp (VAC) is 96.46 USD. With the latest stock price at 79.34 USD, the upside of Marriott Vacations Worldwide Corp based on DCF is 21.6%.
Based on the latest price of 79.34 USD and our DCF valuation, Marriott Vacations Worldwide Corp (VAC) is a buy. buying VAC stocks now will result in a potential gain of 21.6%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 7.4% | 6.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 20.12 - 326.16 | 96.46 |
| Upside | -74.6% - 311.1% | 21.6% |