← Scroll for more →
MARRIOTT VACATIONS WORLDWIDE Corp (VAC)
Real Estate Agents & Managers (For Others)
Latest Price
$102.28
TTM P/E
--
Normalized P/E
30.35
Div Yield
3.12%
Book Value
59.90
P/B Ratio
1.71
Valuation metrics
adjust assumptions →Norm. op. income: $225M (median of 7yr)
Tax rate: 37%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$53.65
48% downside
Base FCF: $222M (median of recent 5yr)
Growth: 15%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$240.32
+135% upside
Institutional Ownership
90.8% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 4.30M | $438.0M | 12.52% | +37.1K | 2026-06-30 |
| Impactive Capital LP | 4.13M | $420.0M | 12.01% | -- | 2026-06-30 |
| Vanguard Portfolio Management LLC | 1.90M | $193.0M | 5.53% | +21.2K | 2026-06-30 |
| Dimensional Fund Advisors LP | 1.55M | $157.0M | 4.50% | -226.4K | 2026-06-30 |
| Fuller & Thaler Asset Management, Inc. | 1.49M | $151.0M | 4.32% | -209.0K | 2026-06-30 |
| Vanguard Capital Management LLC | 1.35M | $137.0M | 3.93% | -11.0K | 2026-06-30 |
| State Street Corp | 1.16M | $117.0M | 3.36% | +9.1K | 2026-06-30 |
| Senvest Management, LLC | 1.13M | $114.0M | 3.27% | -25.8K | 2026-06-30 |
| T. Rowe Price Investment Management, Inc. | 793.4K | $80.0M | 2.31% | -23.9K | 2026-06-30 |
| Geode Capital Management, LLC | 717.8K | $73.0M | 2.09% | +34.4K | 2026-06-30 |