Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Consumer Services
/
Marriott Vacations Worldwide
VAC
Marriott Vacations Worldwide
Rising Global Wealth And Remote Work Will Spur Vacation Demand
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 10 Analysts
Published
01 Jun 25
Updated
20 Aug 25
0
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
US$128.00
39.4% undervalued
intrinsic discount
20 Aug
US$77.58
1Y
6.0%
7D
3.4%
Loading
1Y
6.0%
7D
3.4%
Author's Valuation
US$128.0
39.4% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
US$128.0
39.4% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
-164m
6b
2014
2017
2020
2023
2025
2026
2028
Revenue US$6.1b
Earnings US$405.0m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
17.03%
Hospitality revenue growth rate
0.43%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
12.32%
Calculation
US$405.01m
Earnings '28
x
14.78x
PE Ratio '28
=
US$5.99b
Market Cap '28
US$5.99b
Market Cap '28
/
33.69m
No. shares '28
=
US$177.65
Share Price '28
US$177.65
Share Price '28
Discounted to 2025 @ 12.32% p.a.
=
US$125.37
Fair Value '25