VAC
Marriott Vacations Worldwide Corp
Price:  
80.88 
USD
Volume:  
1,051,205.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VAC Fair Value

167.16 %
Upside
As of 2023-12-11, the Fair Value of Marriott Vacations Worldwide Corp (VAC) is 216.08 USD. This value is based on the Peter Lynch's Fair Value formula. With the current market price of 80.88 USD, the upside of Marriott Vacations Worldwide Corp is 167.16%.
80.88 USD
Stock Price
216.08 USD
Fair Price
FAIR VALUE CALCULATION

VAC Fair Value

Peter Lynch's formula is:

VAC Fair Value
= Earnings Growth Rate x TTM EPS
VAC Fair Value
= 25.00 x 8.64
VAC Fair Value
= 216.08

The earnings growth rate we use in the formula is the average growth rate of net income/earnings over the last 5 years. If the TTM EPS is negative, we do not compute Peter Lynch's formula for that stock. If the average growth rate is smaller than 5%, we set it to 5%. If it is larger than 25%, we set it to 25%.

Historical Earnings
2018-12-31 2019-12-31 2020-12-31 2021-12-31 2022-12-31 5Y Avg
Net income 55.00 138.00 -275.00 49.00 391.00 71.60
YoY growth -76.60% 150.91% -299.28% 117.82% 697.96% 118.16%

VAC Fair Value - Key Data

Market Cap (mil) 2,872.86
P/E 9.36x
Forward P/E 7.73x
EPS 8.64
Avg earnings growth rate 118.16%
TTM earnings 307.00