VAC
Marriott Vacations Worldwide Corp
Price:  
98.18 
USD
Volume:  
198,515.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VAC Intrinsic Value

%
Upside

As of 2024-05-19, the Intrinsic Value of Marriott Vacations Worldwide Corp (VAC) is 102.12 USD. This VAC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 98.18 USD, the upside of Marriott Vacations Worldwide Corp is %.

The range of the Intrinsic Value is 46.38 - 211.13 USD

98.18 USD
Stock Price
102.12 USD
Intrinsic Value
Intrinsic Value Details

VAC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 46.38 - 211.13 102.12 4.0%
DCF (Growth 10y) 68.29 - 243.08 127.67 30.0%
DCF (EBITDA 5y) 36.95 - 90.10 68.72 -30.0%
DCF (EBITDA 10y) 63.15 - 133.49 101.54 3.4%
Fair Value 180.50 - 180.50 180.50 83.85%
P/E 91.38 - 132.99 119.17 21.4%
EV/EBITDA 33.91 - 103.36 69.36 -29.4%
EPV 83.94 - 184.33 134.13 36.6%
DDM - Stable 47.80 - 98.83 73.32 -25.3%
DDM - Multi 59.86 - 96.33 73.83 -24.8%

VAC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,453.97
Beta 0.80
Outstanding shares (mil) 35.18
Enterprise Value (mil) 8,350.97
Market risk premium 4.60%
Cost of Equity 9.57%
Cost of Debt 5.31%
WACC 5.87%