Marriott Vacations Worldwide Corp
NYSE:VAC

Watchlist Manager
Marriott Vacations Worldwide Corp Logo
Marriott Vacations Worldwide Corp
NYSE:VAC
Watchlist
Price: 93.86 USD -0.3% Market Closed
Market Cap: 3.3B USD
Have any thoughts about
Marriott Vacations Worldwide Corp?
Write Note

Relative Value

The Relative Value of one VAC stock under the Base Case scenario is 254.65 USD. Compared to the current market price of 93.86 USD, Marriott Vacations Worldwide Corp is Undervalued by 63%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

VAC Relative Value
Base Case
254.65 USD
Undervaluation 63%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
80
vs Industry
72
Median 3Y
1
Median 5Y
1.1
Industry
1.5
Forward
0.7
vs History
33
vs Industry
42
Median 3Y
14.3
Median 5Y
12.9
Industry
20.8
Forward
15.1
vs History
31
vs Industry
31
Median 3Y
12.9
Median 5Y
13.2
Industry
9.6
vs History
20
vs Industry
31
Median 3Y
10.2
Median 5Y
9.2
Industry
19.9
vs History
65
vs Industry
55
Median 3Y
1.8
Median 5Y
1.8
Industry
2.3
vs History
79
vs Industry
46
Median 3Y
2
Median 5Y
2.1
Industry
1.9
Forward
1.7
vs History
76
vs Industry
49
Median 3Y
3.7
Median 5Y
4.1
Industry
3.9
vs History
49
vs Industry
34
Median 3Y
11.3
Median 5Y
12.1
Industry
10.8
Forward
11.8
vs History
50
vs Industry
40
Median 3Y
14
Median 5Y
15.3
Industry
16.3
Forward
16.4
vs History
7
vs Industry
12
Median 3Y
27.8
Median 5Y
28.3
Industry
11.7
vs History
0
vs Industry
9
Median 3Y
38.8
Median 5Y
36.9
Industry
16.8
vs History
69
vs Industry
60
Median 3Y
1
Median 5Y
1
Industry
1.4

Multiples Across Competitors

VAC Competitors Multiples
Marriott Vacations Worldwide Corp Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Marriott Vacations Worldwide Corp
NYSE:VAC
3.3B USD 0.7 16.2 12 15.1
US
Booking Holdings Inc
NASDAQ:BKNG
166.6B USD 7.2 33.1 23.5 25.6
CN
H World Group Ltd
BMV:HTHTN
2.8T MXN 41.7 255 147.1 185
US
Airbnb Inc
NASDAQ:ABNB
84.7B USD 7.8 46.1 44.8 46.4
US
Marriott International Inc
NASDAQ:MAR
79.7B USD 3.2 28.8 22.7 24.4
US
Royal Caribbean Cruises Ltd
NYSE:RCL
63.8B USD 4 24.5 14.6 20.1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
61.3B USD 5.6 52.1 28.7 30.4
CN
Trip.com Group Ltd
HKEX:9961
314.7B HKD 6 20.9 16.2 17.2
US
Carnival Corp
NYSE:CCL
31.2B USD 1.3 19.9 9.6 16.6
UK
Carnival PLC
LSE:CCL
21.7B GBP 1.2 30.7 488.2 906.7
US
Expedia Group Inc
NASDAQ:EXPE
23.4B USD 1.8 22.1 10.1 15.5

See Also

Discover More
Back to Top