VAC
Marriott Vacations Worldwide Corp
Price:  
83.52 
USD
Volume:  
523,031.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VAC Intrinsic Value

19.50 %
Upside

What is the intrinsic value of VAC?

As of 2025-07-12, the Intrinsic Value of Marriott Vacations Worldwide Corp (VAC) is 99.80 USD. This VAC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 83.52 USD, the upside of Marriott Vacations Worldwide Corp is 19.50%.

The range of the Intrinsic Value is 23.29 - 330.52 USD

Is VAC undervalued or overvalued?

Based on its market price of 83.52 USD and our intrinsic valuation, Marriott Vacations Worldwide Corp (VAC) is undervalued by 19.50%.

83.52 USD
Stock Price
99.80 USD
Intrinsic Value
Intrinsic Value Details

VAC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 23.29 - 330.52 99.80 19.5%
DCF (Growth 10y) 40.10 - 342.09 115.97 38.9%
DCF (EBITDA 5y) 28.08 - 68.66 49.16 -41.1%
DCF (EBITDA 10y) 44.22 - 101.25 72.09 -13.7%
Fair Value 165.75 - 165.75 165.75 98.46%
P/E 79.51 - 150.63 112.63 34.9%
EV/EBITDA 24.50 - 89.17 54.06 -35.3%
EPV 78.23 - 181.78 130.00 55.7%
DDM - Stable 41.22 - 93.65 67.43 -19.3%
DDM - Multi 47.38 - 80.30 59.31 -29.0%

VAC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 2,884.78
Beta 1.67
Outstanding shares (mil) 34.54
Enterprise Value (mil) 7,986.78
Market risk premium 4.60%
Cost of Equity 10.82%
Cost of Debt 5.80%
WACC 6.34%