Marriott Vacations Worldwide Corporation

NYSE:VAC Stock Report

Market Cap: US$3.3b

Marriott Vacations Worldwide Valuation

Is VAC undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

5/6

Valuation Score 5/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of VAC when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: VAC ($88.97) is trading below our estimate of fair value ($240.68)

Significantly Below Fair Value: VAC is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for VAC?

Key metric: As VAC is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for VAC. This is calculated by dividing VAC's market cap by their current earnings.
What is VAC's PE Ratio?
PE Ratio15.3x
EarningsUS$203.00m
Market CapUS$3.28b

Price to Earnings Ratio vs Peers

How does VAC's PE Ratio compare to its peers?

The above table shows the PE ratio for VAC vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average26.1x
TNL Travel + Leisure
8.8x7.8%US$3.6b
HGV Hilton Grand Vacations
39.4x114.6%US$4.0b
WH Wyndham Hotels & Resorts
30.3x15.0%US$8.0b
CHH Choice Hotels International
25.9x9.4%US$6.8b
VAC Marriott Vacations Worldwide
15.3x24.4%US$3.3b

Price-To-Earnings vs Peers: VAC is good value based on its Price-To-Earnings Ratio (15.3x) compared to the peer average (26.1x).

Price to Earnings Ratio vs Industry

How does VAC's PE Ratio compare vs other companies in the US Hospitality Industry?

1 CompanyPrice / EarningsEstimated GrowthMarket Cap
THRS.F Agility Real Estate
1.7xn/aUS$2.05m
No more companies available in this PE range
VAC 15.3xIndustry Avg. 23.2xNo. of Companies15PE01632486480+
1 CompanyEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: VAC is good value based on its Price-To-Earnings Ratio (15.3x) compared to the US Hospitality industry average (23.6x).

Price to Earnings Ratio vs Fair Ratio

What is VAC's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

VAC PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio15.3x
Fair PE Ratio24.1x

Price-To-Earnings vs Fair Ratio: VAC is good value based on its Price-To-Earnings Ratio (15.3x) compared to the estimated Fair Price-To-Earnings Ratio (24.1x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst VAC forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentUS$88.97
US$105.50
+18.6%
17.3%US$142.00US$80.00n/a10
Dec ’25US$99.25
US$102.10
+2.9%
19.7%US$142.00US$70.00n/a10
Nov ’25US$78.72
US$89.85
+14.1%
22.5%US$136.00US$62.00n/a10
Oct ’25US$73.74
US$89.85
+21.8%
22.5%US$136.00US$62.00n/a10
Sep ’25US$74.00
US$90.00
+21.6%
14.1%US$110.00US$75.00n/a8
Aug ’25US$77.88
US$99.25
+27.4%
17.7%US$121.00US$75.00n/a8
Jul ’25US$83.74
US$108.75
+29.9%
13.6%US$126.00US$75.00n/a8
Jun ’25US$90.27
US$109.00
+20.7%
13.8%US$128.00US$75.00n/a8
May ’25US$95.37
US$111.65
+17.1%
18.6%US$159.00US$75.00n/a10
Apr ’25US$107.18
US$114.64
+7.0%
19.1%US$159.00US$75.00n/a11
Mar ’25US$93.94
US$108.22
+15.2%
16.2%US$144.50US$75.00n/a9
Feb ’25US$84.94
US$105.44
+24.1%
22.6%US$149.00US$73.00n/a9
Jan ’25US$84.89
US$106.56
+25.5%
25.0%US$149.00US$65.00n/a8
Dec ’24US$77.53
US$107.94
+39.2%
24.2%US$149.00US$65.00US$99.258
Nov ’24US$88.91
US$121.36
+36.5%
10.3%US$144.50US$105.00US$78.727
Oct ’24US$100.63
US$145.21
+44.3%
14.8%US$190.00US$118.00US$73.747
Sep ’24US$110.73
US$147.50
+33.2%
14.2%US$190.00US$125.00US$74.006
Aug ’24US$126.53
US$182.17
+44.0%
9.4%US$219.00US$167.00US$77.886
Jul ’24US$122.72
US$185.86
+51.4%
9.8%US$219.00US$167.00US$83.747
Jun ’24US$123.82
US$186.00
+50.2%
9.7%US$219.00US$169.00US$90.277
May ’24US$136.36
US$190.29
+39.5%
9.9%US$223.00US$169.00US$95.377
Apr ’24US$134.86
US$190.29
+41.1%
9.9%US$223.00US$169.00US$107.187
Mar ’24US$152.18
US$190.29
+25.0%
9.9%US$223.00US$169.00US$93.947
Feb ’24US$161.48
US$190.67
+18.1%
9.9%US$219.00US$165.00US$84.946
Jan ’24US$134.59
US$190.67
+41.7%
9.9%US$219.00US$165.00US$84.896
Dec ’23US$149.05
US$190.67
+27.9%
9.9%US$219.00US$165.00US$77.536

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/18 03:28
End of Day Share Price 2024/12/18 00:00
Earnings2024/09/30
Annual Earnings2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Marriott Vacations Worldwide Corporation is covered by 23 analysts. 9 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Fred LowranceAvondale Partners
Ishan MajumdarBaptista Research
Brandt MontourBarclays