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

Intrinsic Value

The intrinsic value of one VAC stock under the Base Case scenario is 189.97 USD. Compared to the current market price of 93.86 USD, Marriott Vacations Worldwide Corp is Undervalued by 51%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

VAC Intrinsic Value
189.97 USD
Undervaluation 51%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Marriott Vacations Worldwide Corp

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for VAC cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about VAC?
Bearish
Neutral
Bullish
Discover Undervalued Stocks
Hotels, Restaurants & Leisure Industry

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Marriott Vacations Worldwide Corp

Provide an overview of the primary business activities
of Marriott Vacations Worldwide Corp.

What unique competitive advantages
does Marriott Vacations Worldwide Corp hold over its rivals?

What risks and challenges
does Marriott Vacations Worldwide Corp face in the near future?

Has there been any significant insider trading activity
in Marriott Vacations Worldwide Corp recently?

Summarize the latest earnings call
of Marriott Vacations Worldwide Corp.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Marriott Vacations Worldwide Corp.

Provide P/S
for Marriott Vacations Worldwide Corp.

Provide P/E
for Marriott Vacations Worldwide Corp.

Provide P/OCF
for Marriott Vacations Worldwide Corp.

Provide P/FCFE
for Marriott Vacations Worldwide Corp.

Provide P/B
for Marriott Vacations Worldwide Corp.

Provide EV/S
for Marriott Vacations Worldwide Corp.

Provide EV/GP
for Marriott Vacations Worldwide Corp.

Provide EV/EBITDA
for Marriott Vacations Worldwide Corp.

Provide EV/EBIT
for Marriott Vacations Worldwide Corp.

Provide EV/OCF
for Marriott Vacations Worldwide Corp.

Provide EV/FCFF
for Marriott Vacations Worldwide Corp.

Provide EV/IC
for Marriott Vacations Worldwide Corp.

Show me price targets
for Marriott Vacations Worldwide Corp made by professional analysts.

What are the Revenue projections
for Marriott Vacations Worldwide Corp?

How accurate were the past Revenue estimates
for Marriott Vacations Worldwide Corp?

What are the Net Income projections
for Marriott Vacations Worldwide Corp?

How accurate were the past Net Income estimates
for Marriott Vacations Worldwide Corp?

What are the EPS projections
for Marriott Vacations Worldwide Corp?

How accurate were the past EPS estimates
for Marriott Vacations Worldwide Corp?

What are the EBIT projections
for Marriott Vacations Worldwide Corp?

How accurate were the past EBIT estimates
for Marriott Vacations Worldwide Corp?

Compare the revenue forecasts
for Marriott Vacations Worldwide Corp with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Marriott Vacations Worldwide Corp and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Marriott Vacations Worldwide Corp against its competitors.

Analyze the profit margins
(gross, operating, and net) of Marriott Vacations Worldwide Corp compared to its peers.

Compare the P/E ratios
of Marriott Vacations Worldwide Corp against its peers.

Discuss the investment returns and shareholder value creation
comparing Marriott Vacations Worldwide Corp with its peers.

Analyze the financial leverage
of Marriott Vacations Worldwide Corp compared to its main competitors.

Show all profitability ratios
for Marriott Vacations Worldwide Corp.

Provide ROE
for Marriott Vacations Worldwide Corp.

Provide ROA
for Marriott Vacations Worldwide Corp.

Provide ROIC
for Marriott Vacations Worldwide Corp.

Provide ROCE
for Marriott Vacations Worldwide Corp.

Provide Gross Margin
for Marriott Vacations Worldwide Corp.

Provide Operating Margin
for Marriott Vacations Worldwide Corp.

Provide Net Margin
for Marriott Vacations Worldwide Corp.

Provide FCF Margin
for Marriott Vacations Worldwide Corp.

Show all solvency ratios
for Marriott Vacations Worldwide Corp.

Provide D/E Ratio
for Marriott Vacations Worldwide Corp.

Provide D/A Ratio
for Marriott Vacations Worldwide Corp.

Provide Interest Coverage Ratio
for Marriott Vacations Worldwide Corp.

Provide Altman Z-Score Ratio
for Marriott Vacations Worldwide Corp.

Provide Quick Ratio
for Marriott Vacations Worldwide Corp.

Provide Current Ratio
for Marriott Vacations Worldwide Corp.

Provide Cash Ratio
for Marriott Vacations Worldwide Corp.

What is the historical Revenue growth
over the last 5 years for Marriott Vacations Worldwide Corp?

What is the historical Net Income growth
over the last 5 years for Marriott Vacations Worldwide Corp?

What is the current Free Cash Flow
of Marriott Vacations Worldwide Corp?

Discuss the annual earnings per share (EPS)
trend over the past five years for Marriott Vacations Worldwide Corp.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Marriott Vacations Worldwide Corp

Current Assets 1.2B
Cash & Short-Term Investments 206m
Receivables 350m
Other Current Assets 643m
Non-Current Assets 8.4B
PP&E 1.3B
Intangibles 3.9B
Other Non-Current Assets 3.2B
Current Liabilities 732m
Accounts Payable 198m
Accrued Liabilities 534m
Non-Current Liabilities 6.5B
Long-Term Debt 5.2B
Other Non-Current Liabilities 1.3B
Efficiency

Earnings Waterfall
Marriott Vacations Worldwide Corp

Revenue
4.8B USD
Cost of Revenue
-2.4B USD
Gross Profit
2.4B USD
Operating Expenses
-1.8B USD
Operating Income
550m USD
Other Expenses
-347m USD
Net Income
203m USD

Free Cash Flow Analysis
Marriott Vacations Worldwide Corp

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

VAC Profitability Score
Profitability Due Diligence

Marriott Vacations Worldwide Corp's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
ROE is Increasing
Positive Free Cash Flow
Positive 3-Years Revenue Growth
54/100
Profitability
Score

Marriott Vacations Worldwide Corp's profitability score is 54/100. The higher the profitability score, the more profitable the company is.

VAC Solvency Score
Solvency Due Diligence

Marriott Vacations Worldwide Corp's solvency score is 27/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Long-Term Solvency
High D/E
Low Altman Z-Score
27/100
Solvency
Score

Marriott Vacations Worldwide Corp's solvency score is 27/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

VAC Price Targets Summary
Marriott Vacations Worldwide Corp

Wall Street analysts forecast VAC stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for VAC is 92.54 USD with a low forecast of 62.62 USD and a high forecast of 145.95 USD.

Lowest
Price Target
62.62 USD
33% Downside
Average
Price Target
92.54 USD
1% Downside
Highest
Price Target
145.95 USD
55% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for VAC?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for VAC is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

VAC Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

VAC News

Other Videos

Profile

Marriott Vacations Worldwide Corp Logo
Marriott Vacations Worldwide Corp

Country

United States of America

Industry

Hotels, Restaurants & Leisure

Market Cap

3.3B USD

Dividend Yield

3.24%

Description

Marriott Vacations Worldwide Corp. is a global vacation company, engages in vacation ownership, exchange, rental and resort and property management, along with related businesses, products and services. The company is headquartered in Orlando, Florida and currently employs 20,300 full-time employees. The company went IPO on 2011-11-08. The firm operates through two segments: Vacation Ownership, and Exchange & Third-Party Management. Vacation Ownership segment develops, markets, sells and manages vacation ownership and related products under the Marriott Vacation Club, Grand Residences by Marriott, Sheraton Vacation Club, Westin Vacation Club, and Hyatt Residence Club brands, as well as under Marriott Vacation Club Pulse, an extension to the Marriott Vacation Club brand. Exchange & Third-Party Management segment includes exchange networks and membership programs, as well as management of resorts and lodging properties. The company provides services through a variety of brands including Interval International, Trading Places International, Vacation Resorts International, and Aqua-Aston.

Contact

FLORIDA
Orlando
9002 San Marco Court
+14072066000.0
www.marriottvacationsworldwide.com

IPO

2011-11-08

Employees

20 300

Officers

CEO, President & Director
Mr. John E. Geller Jr.
Executive VP & CFO
Mr. Jason P. Marino
Executive VP, General Counsel & Secretary
Mr. James H. Hunter IV
President of Vacation Ownership
Mr. Brian E. Miller
Senior VP, Corporate Controller & Chief Accounting Officer
Ms. Kathleen Pighini
Executive VP & Chief Information Officer
Mr. Raman T. Bukkapatnam
Show More
Vice President of Investor Relations
Mr. Neal H. Goldner
Executive VP, Chief Human Resources & Global Communications Officer
Mr. Michael E. Yonker
Executive VP and Chief Marketing & Sales Officer
Mr. John D. Fitzgerald
Senior Vice President of Global Inventory & Revenue Management and Vacation Ownership
Mr. Scott Weisz
Show Less

See Also

Discover More
What is the Intrinsic Value of one VAC stock?

The intrinsic value of one VAC stock under the Base Case scenario is 189.97 USD.

Is VAC stock undervalued or overvalued?

Compared to the current market price of 93.86 USD, Marriott Vacations Worldwide Corp is Undervalued by 51%.

Back to Top