VAC
Marriott Vacations Worldwide Corp
Price:  
88.62 
USD
Volume:  
770,962.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

VAC Intrinsic Value

35.60 %
Upside

As of 2025-02-19, the Intrinsic Value of Marriott Vacations Worldwide Corp (VAC) is 120.19 USD. This VAC valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 88.62 USD, the upside of Marriott Vacations Worldwide Corp is 35.60%.

The range of the Intrinsic Value is 38.10 - 362.97 USD

88.62 USD
Stock Price
120.19 USD
Intrinsic Value
Intrinsic Value Details

VAC Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 38.10 - 362.97 120.19 35.6%
DCF (Growth 10y) 61.58 - 391.34 145.55 64.2%
DCF (EBITDA 5y) 44.14 - 80.27 68.46 -22.7%
DCF (EBITDA 10y) 68.65 - 125.20 101.37 14.4%
Fair Value 146.81 - 146.81 146.81 65.66%
P/E 85.02 - 135.65 98.58 11.2%
EV/EBITDA 49.58 - 73.85 66.10 -25.4%
EPV 61.49 - 154.38 107.93 21.8%
DDM - Stable 36.23 - 79.28 57.76 -34.8%
DDM - Multi 59.53 - 96.59 73.28 -17.3%

VAC Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 3,093.72
Beta 1.49
Outstanding shares (mil) 34.91
Enterprise Value (mil) 8,182.72
Market risk premium 4.60%
Cost of Equity 11.01%
Cost of Debt 5.74%
WACC 6.38%