Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company. The details of how we calculate the intrinsic value of stocks are described in detail here.
As of today (2024-04-16), Marriott Vacations Worldwide's Intrinsic Value: Projected FCF is $101.37. The stock price of Marriott Vacations Worldwide is $97.81. Therefore, Marriott Vacations Worldwide's Price-to-Intrinsic-Value-Projected-FCF of today is 1.0.
The historical rank and industry rank for Marriott Vacations Worldwide's Intrinsic Value: Projected FCF or its related term are showing as below:
VAC'
s Price-to-Projected-FCF Range Over the Past 10 Years
Min: 0.66 Med: 1.2 Max: 1.91
Current: 0.96
During the past 13 years, the highest Price-to-Intrinsic-Value-Projected-FCF of Marriott Vacations Worldwide was 1.91. The lowest was 0.66. And the median was 1.20.
VAC's Price-to-Projected-FCF is ranked better than 58.19% of 562
companies
in the Travel & Leisure industry
Industry Median: 1.21
vs VAC: 0.96
Marriott Vacations Worldwide Intrinsic Value: Projected FCF Historical Data
The historical data trend for Marriott Vacations Worldwide's Intrinsic Value: Projected FCF can be seen below:
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
* Premium members only.
Marriott Vacations Worldwide Annual Data
Trend
Dec14
Dec15
Dec16
Dec17
Dec18
Dec19
Dec20
Dec21
Dec22
Dec23
Intrinsic Value: Projected FCF
83.07
85.69
88.53
100.05
101.37
Marriott Vacations Worldwide Quarterly Data
Mar19
Jun19
Sep19
Dec19
Mar20
Jun20
Sep20
Dec20
Mar21
Jun21
Sep21
Dec21
Mar22
Jun22
Sep22
Dec22
Mar23
Jun23
Sep23
Dec23
Intrinsic Value: Projected FCF
100.05
93.81
95.42
99.87
101.37
Competitive Comparison
For the Resorts & Casinos subindustry, Marriott Vacations Worldwide's Price-to-Projected-FCF, along with its competitors' market caps and Price-to-Projected-FCF data, can be viewed below:
* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.
Marriott Vacations Worldwide Price-to-Projected-FCF Distribution
For the Travel & Leisure industry and Consumer Cyclical sector, Marriott Vacations Worldwide's Price-to-Projected-FCF distribution charts can be found below:
* The bar in red indicates where Marriott Vacations Worldwide's Price-to-Projected-FCF falls into.
Since the intrinsic value calculations based on Discounted Cash Flow Intrinsic Value: DCF (FCF Based), or Discounted Earnings Intrinsic Value: DCF (Earnings Based) cannot be applied to companies without consistent revenue and earnings, GuruFocus developed a valuation model based on normalized Free Cash Flow and Book Value of the company.
The details of how we calculate the intrinsic value of stocks are described in detail here.
This method smooths out the free cash flow over the past 6-7 years, multiplies the results by a growth multiple, and adds a portion of Total Stockholders Equity.
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
The growth multiple is capped between 8.35 and 17.74.
Total Stockholders Equity weighting is more art than science and it should always be revisited in more detail when researching a company. Weightings from 0% to 100% to more than 100% are possible. 80% was chosen as a happy median after taking the above ideas into consideration.
Marriott Vacations Worldwide's Price-to-Intrinsic-Value-Projected-FCF for today is calculated as
Price-to-Intrinsic-Value-Projected-FCF
=
Share Price
/
Intrinsic Value: Projected FCF
=
97.81
/
101.37178188923
=
0.96
* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD. * For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.
Marriott Vacations Worldwide Intrinsic Value: Projected FCF Related Terms
Thank you for viewing the detailed overview of Marriott Vacations Worldwide's Intrinsic Value: Projected FCF provided by GuruFocus.com. Please click on the following links to see related term pages.
Marriott Vacations Worldwide (Marriott Vacations Worldwide) Business Description
Marriott Vacations Worldwide Corp functions in the United States leisure industry. It owns and manages a cluster of resorts and accommodation facilities under trademarks like Marriott Vacation Club, Grand Residencies, and The Ritz-Carlton Destination Club predominantly in the United States. Some of its properties are also spread across Europe and Asia Pacific. Marriott's major revenue components include the sale of vacation ownership products such as luxurious vacation packages. In addition, it offers purchase money financing to the end users of its core services. The company operates in two reportable segments: Vacation Ownership and Exchange & Third-Party Management. The majority of revenue is derived from the Vacation Ownership segment.
Quick Browse
Personalize
Premium Gurus 
Create New Portfolio
Portfolio Contest
VAC has been successfully added to your 