As of 2023-12-10, the Intrinsic Value of Marriott Vacations Worldwide Corp (VAC) is
121.54 USD. This VAC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 80.88 USD, the upside of Marriott Vacations Worldwide Corp is
50.30%.
The range of the Intrinsic Value is 73.37 - 202.08 USD
121.54 USD
Intrinsic Value
VAC Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
73.37 - 202.08 |
121.54 |
50.3% |
| DCF (Growth 10y) |
109.12 - 251.30 |
162.54 |
101.0% |
| DCF (EBITDA 5y) |
77.16 - 108.55 |
92.77 |
14.7% |
| DCF (EBITDA 10y) |
107.10 - 154.84 |
130.06 |
60.8% |
| Fair Value |
216.08 - 216.08 |
216.08 |
167.16% |
| P/E |
119.84 - 191.58 |
161.90 |
100.2% |
| EV/EBITDA |
63.33 - 89.71 |
78.59 |
-2.8% |
| EPV |
27.03 - 83.86 |
55.45 |
-31.4% |
| DDM - Stable |
47.35 - 89.80 |
68.58 |
-15.2% |
| DDM - Multi |
72.96 - 107.80 |
87.02 |
7.6% |
VAC Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
2,872.86 |
| Beta |
1.03 |
| Outstanding shares (mil) |
35.52 |
| Enterprise Value (mil) |
7,664.86 |
| Market risk premium |
5.00% |
| Cost of Equity |
11.22% |
| Cost of Debt |
5.23% |
| WACC |
6.11% |