MARRIOTT VACATIONS WORLD (VAC) Fundamental Analysis & Valuation

NYSE:VAC • US57164Y1073

Current stock price

75.6975 USD
-2.14 (-2.75%)
Last:

This VAC fundamental analysis includes valuation metrics, fair value assessment, financial health analysis, profitability trends, growth metrics and dividend sustainability analysis.

4

1. VAC Profitability Analysis

1.1 Basic Checks

  • In the past year VAC was profitable.
  • In the past year VAC had a positive cash flow from operations.
  • Of the past 5 years VAC 4 years were profitable.
  • In the past 5 years VAC always reported a positive cash flow from operatings.
VAC Yearly Net Income VS EBIT VS OCF VS FCFVAC Yearly Net Income VS EBIT VS OCF VS FCFYearly Net Income VS EBIT VS OCF VS FCF 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 0 200M -200M 400M 600M

1.2 Ratios

  • The Return On Assets of VAC (-3.16%) is worse than 73.81% of its industry peers.
  • The Return On Equity of VAC (-15.45%) is worse than 61.90% of its industry peers.
  • VAC has a Return On Invested Capital (4.46%) which is comparable to the rest of the industry.
  • VAC had an Average Return On Invested Capital over the past 3 years of 4.53%. This is significantly below the industry average of 10.55%.
Industry RankSector Rank
ROA -3.16%
ROE -15.45%
ROIC 4.46%
ROA(3y)0.56%
ROA(5y)1.25%
ROE(3y)1.38%
ROE(5y)4.29%
ROIC(3y)4.53%
ROIC(5y)4.78%
VAC Yearly ROA, ROE, ROICVAC Yearly ROA, ROE, ROICYearly ROA, ROE, ROIC 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 0 10 -10 20

1.3 Margins

  • VAC has a Operating Margin (11.01%) which is in line with its industry peers.
  • VAC's Operating Margin has improved in the last couple of years.
  • VAC's Gross Margin of 50.16% is in line compared to the rest of the industry. VAC outperforms 56.35% of its industry peers.
  • VAC's Gross Margin has improved in the last couple of years.
Industry RankSector Rank
OM 11.01%
PM (TTM) N/A
GM 50.16%
OM growth 3Y-13.68%
OM growth 5Y57.29%
PM growth 3YN/A
PM growth 5YN/A
GM growth 3Y-2%
GM growth 5Y4.8%
VAC Yearly Profit, Operating, Gross MarginsVAC Yearly Profit, Operating, Gross MarginsYearly Profit, Operating, Gross Margins 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 0 20 40

More info and screens

ROAROEROICOperating and Profit MarginShow most profitable peers

2

2. VAC Health Analysis

2.1 Basic Checks

  • With a Return on Invested Capital (ROIC) below the Cost of Capital (WACC), VAC is destroying value.
  • Compared to 1 year ago, VAC has less shares outstanding
  • VAC has less shares outstanding than it did 5 years ago.
  • Compared to 1 year ago, VAC has a worse debt to assets ratio.
VAC Yearly Shares OutstandingVAC Yearly Shares OutstandingYearly Shares Outstanding 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 10M 20M 30M 40M
VAC Yearly Total Debt VS Total AssetsVAC Yearly Total Debt VS Total AssetsYearly Total Debt VS Total Assets 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2B 4B 6B 8B

2.2 Solvency

  • Based on the Altman-Z score of 1.04, we must say that VAC is in the distress zone and has some risk of bankruptcy.
  • With a Altman-Z score value of 1.04, VAC is not doing good in the industry: 64.29% of the companies in the same industry are doing better.
  • A Debt/Equity ratio of 2.85 is on the high side and indicates that VAC has dependencies on debt financing.
  • VAC has a Debt to Equity ratio (2.85) which is comparable to the rest of the industry.
Industry RankSector Rank
Debt/Equity 2.85
Debt/FCF N/A
Altman-Z 1.04
ROIC/WACC0.71
WACC6.28%
VAC Yearly LT Debt VS Equity VS FCFVAC Yearly LT Debt VS Equity VS FCFYearly LT Debt VS Equity VS FCF 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 0 1B 2B 3B 4B 5B

2.3 Liquidity

  • VAC has a Current Ratio of 1.58. This is a normal value and indicates that VAC is financially healthy and should not expect problems in meeting its short term obligations.
  • The Current ratio of VAC (1.58) is better than 73.81% of its industry peers.
  • VAC has a Quick Ratio of 1.58. This is a bad value and indicates that VAC is not financially healthy enough and could expect problems in meeting its short term obligations.
  • Looking at the Quick ratio, with a value of 0.86, VAC is in line with its industry, outperforming 46.03% of the companies in the same industry.
Industry RankSector Rank
Current Ratio 1.58
Quick Ratio 0.86
VAC Yearly Current Assets VS Current LiabilitesVAC Yearly Current Assets VS Current LiabilitesYearly Current Assets VS Current Liabilites 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 500M 1B 1.5B

More info and screens

WACCDebt/EquityHow to determine the health of a companyAltman-Z scoreShow peers with great health

4

3. VAC Growth Analysis

3.1 Past

  • The Earnings Per Share has grown by an nice 9.30% over the past year.
  • Measured over the past years, VAC shows a very negative growth in Earnings Per Share. The EPS has been decreasing by -11.46% on average per year.
  • The Revenue has been growing slightly by 1.31% in the past year.
  • Measured over the past years, VAC shows a quite strong growth in Revenue. The Revenue has been growing by 11.76% on average per year.
EPS 1Y (TTM)9.3%
EPS 3Y-11.46%
EPS 5YN/A
EPS Q2Q%0%
Revenue 1Y (TTM)1.31%
Revenue growth 3Y2.62%
Revenue growth 5Y11.76%
Sales Q2Q%-35.49%

3.2 Future

  • VAC is expected to show a small growth in Earnings Per Share. In the coming years, the EPS will grow by 5.26% yearly.
  • Based on estimates for the next years, VAC will show a small growth in Revenue. The Revenue will grow by 1.46% on average per year.
EPS Next Y2.61%
EPS Next 2Y8.18%
EPS Next 3Y5.26%
EPS Next 5YN/A
Revenue Next Year1.86%
Revenue Next 2Y2.38%
Revenue Next 3Y1.46%
Revenue Next 5YN/A

3.3 Evolution

  • The EPS growth rate is accelerating: in the next years the growth will be better than in the last years.
  • When comparing the Revenue growth rate of the last years to the growth rate of the upcoming years, we see that the growth is decreasing.
VAC Yearly Revenue VS EstimatesVAC Yearly Revenue VS EstimatesYearly Revenue VS Estimates 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 1B 2B 3B 4B 5B
VAC Yearly EPS VS EstimatesVAC Yearly EPS VS EstimatesYearly EPS VS Estimates 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 2027 2028 0 2 4 6 8 10

More info and screens

Find the best growth stocksShow best growing peers

5

4. VAC Valuation Analysis

4.1 Price/Earnings Ratio

  • With a Price/Earnings ratio of 10.56, the valuation of VAC can be described as very reasonable.
  • Based on the Price/Earnings ratio, VAC is valued cheaply inside the industry as 89.68% of the companies are valued more expensively.
  • The average S&P500 Price/Earnings ratio is at 27.66. VAC is valued rather cheaply when compared to this.
  • VAC is valuated reasonably with a Price/Forward Earnings ratio of 10.29.
  • Compared to the rest of the industry, the Price/Forward Earnings ratio of VAC indicates a rather cheap valuation: VAC is cheaper than 89.68% of the companies listed in the same industry.
  • Compared to an average S&P500 Price/Forward Earnings ratio of 38.00, VAC is valued rather cheaply.
Industry RankSector Rank
PE 10.56
Fwd PE 10.29
VAC Price Earnings VS Forward Price EarningsVAC Price Earnings VS Forward Price Earnings ChartPrice Earnings - Forward Price Earnings PE FPE 10 20 30 40 50

4.2 Price Multiples

  • Compared to the rest of the industry, the Enterprise Value to EBITDA ratio of VAC is on the same level as its industry peers.
Industry RankSector Rank
P/FCF N/A
EV/EBITDA 11.3
VAC Per share dataVAC EPS, Sales, OCF, FCF, BookValue per sharePer Share Data Per Share 0 50 100

4.3 Compensation for Growth

  • The high PEG Ratio(NY), which compensates the Price/Earnings for growth, indicates VAC does not grow enough to justify the current Price/Earnings ratio.
PEG (NY)4.04
PEG (5Y)N/A
EPS Next 2Y8.18%
EPS Next 3Y5.26%

More info and screens

Price/EarningsPrice/FCFFCF per shareEV/EBITDAPEG RATIOShow best valued peers

7

5. VAC Dividend Analysis

5.1 Amount

  • VAC has a Yearly Dividend Yield of 4.52%, which is a nice return.
  • Compared to an average industry Dividend Yield of 1.04, VAC pays a better dividend. On top of this VAC pays more dividend than 96.03% of the companies listed in the same industry.
  • VAC's Dividend Yield is rather good when compared to the S&P500 average which is at 1.81.
Industry RankSector Rank
Dividend Yield 4.52%

5.2 History

  • On average, the dividend of VAC grows each year by 23.98%, which is quite nice.
  • VAC has paid a dividend for at least 10 years, which is a reliable track record.
  • As VAC did not decrease their dividend in the past 5 years, we can say the dividend looks stable.
Dividend Growth(5Y)23.98%
Div Incr Years5
Div Non Decr Years5
VAC Yearly Dividends per shareVAC Yearly Dividends per shareYearly Dividends per share 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026 1 2 3

5.3 Sustainability

  • VAC has negative earnings and hence a negative payout ratio. The dividend may be in danger.
  • The dividend of VAC is growing, but the earnings are growing slower. This means the dividend growth is not sustainable.
DP-35.71%
EPS Next 2Y8.18%
EPS Next 3Y5.26%
VAC Yearly Income VS Free CF VS DividendVAC Yearly Income VS Free CF VS DividendYearly Income VS Free CF VS Dividend 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 0 200M -200M 400M

More info and screens

Find the best dividend stocksShow peers with best dividend

VAC Fundamentals: All Metrics, Ratios and Statistics

MARRIOTT VACATIONS WORLD

NYSE:VAC (4/22/2026, 10:26:07 AM)

75.6975

-2.14 (-2.75%)

Chartmill FA Rating
GICS IndustryGroupConsumer Services
GICS IndustryHotels, Restaurants & Leisure
Earnings (Last)02-25
Earnings (Next)04-30
Inst Owners92.59%
Inst Owner Change0.14%
Ins Owners13.61%
Ins Owner Change16.44%
Market Cap2.60B
Revenue(TTM)5.03B
Net Income(TTM)-308.00M
Analysts70.67
Price Target80.17 (5.91%)
Short Float %10.72%
Short Ratio4.61
Dividend
Industry RankSector Rank
Dividend Yield 4.52%
Yearly Dividend3.19
Dividend Growth(5Y)23.98%
DP-35.71%
Div Incr Years5
Div Non Decr Years5
Ex-Date03-04
Surprises & Revisions
EPS beat(2)2
Avg EPS beat(2)10.33%
Min EPS beat(2)3.36%
Max EPS beat(2)17.3%
EPS beat(4)4
Avg EPS beat(4)10.24%
Min EPS beat(4)3.36%
Max EPS beat(4)17.3%
EPS beat(8)7
Avg EPS beat(8)4.46%
EPS beat(12)9
Avg EPS beat(12)0.44%
EPS beat(16)12
Avg EPS beat(16)3.48%
Revenue beat(2)0
Avg Revenue beat(2)-19.5%
Min Revenue beat(2)-34.46%
Max Revenue beat(2)-4.54%
Revenue beat(4)1
Avg Revenue beat(4)-9.94%
Min Revenue beat(4)-34.46%
Max Revenue beat(4)0.73%
Revenue beat(8)3
Avg Revenue beat(8)-8.87%
Revenue beat(12)5
Avg Revenue beat(12)-6.02%
Revenue beat(16)8
Avg Revenue beat(16)-4%
PT rev (1m)24.76%
PT rev (3m)22.81%
EPS NQ rev (1m)-3.95%
EPS NQ rev (3m)-0.95%
EPS NY rev (1m)5.16%
EPS NY rev (3m)6.5%
Revenue NQ rev (1m)0%
Revenue NQ rev (3m)-1.54%
Revenue NY rev (1m)-0.17%
Revenue NY rev (3m)-1.04%
Valuation
Industry RankSector Rank
PE 10.56
Fwd PE 10.29
P/S 0.52
P/FCF N/A
P/OCF 92.76
P/B 1.3
P/tB N/A
EV/EBITDA 11.3
EPS(TTM)7.17
EY9.47%
EPS(NY)7.36
Fwd EY9.72%
FCF(TTM)-0.85
FCFYN/A
OCF(TTM)0.82
OCFY1.08%
SpS146.66
BVpS58.09
TBVpS-48.85
PEG (NY)4.04
PEG (5Y)N/A
Graham Number96.8042 (27.88%)
Profitability
Industry RankSector Rank
ROA -3.16%
ROE -15.45%
ROCE 6.29%
ROIC 4.46%
ROICexc 4.68%
ROICexgc 9.8%
OM 11.01%
PM (TTM) N/A
GM 50.16%
FCFM N/A
ROA(3y)0.56%
ROA(5y)1.25%
ROE(3y)1.38%
ROE(5y)4.29%
ROIC(3y)4.53%
ROIC(5y)4.78%
ROICexc(3y)4.68%
ROICexc(5y)4.99%
ROICexgc(3y)9.68%
ROICexgc(5y)10.57%
ROCE(3y)6.39%
ROCE(5y)6.74%
ROICexgc growth 3Y-13.82%
ROICexgc growth 5Y68.31%
ROICexc growth 3Y-12.34%
ROICexc growth 5Y71.91%
OM growth 3Y-13.68%
OM growth 5Y57.29%
PM growth 3YN/A
PM growth 5YN/A
GM growth 3Y-2%
GM growth 5Y4.8%
F-Score6
Asset Turnover0.52
Health
Industry RankSector Rank
Debt/Equity 2.85
Debt/FCF N/A
Debt/EBITDA 8.08
Cap/Depr 38.26%
Cap/Sales 1.13%
Interest Coverage 2.34
Cash Conversion 3.98%
Profit Quality N/A
Current Ratio 1.58
Quick Ratio 0.86
Altman-Z 1.04
F-Score6
WACC6.28%
ROIC/WACC0.71
Cap/Depr(3y)66.32%
Cap/Depr(5y)56.08%
Cap/Sales(3y)1.93%
Cap/Sales(5y)1.68%
Profit Quality(3y)N/A
Profit Quality(5y)N/A
High Growth Momentum
Growth
EPS 1Y (TTM)9.3%
EPS 3Y-11.46%
EPS 5YN/A
EPS Q2Q%0%
EPS Next Y2.61%
EPS Next 2Y8.18%
EPS Next 3Y5.26%
EPS Next 5YN/A
Revenue 1Y (TTM)1.31%
Revenue growth 3Y2.62%
Revenue growth 5Y11.76%
Sales Q2Q%-35.49%
Revenue Next Year1.86%
Revenue Next 2Y2.38%
Revenue Next 3Y1.46%
Revenue Next 5YN/A
EBIT growth 1Y1.28%
EBIT growth 3Y-11.42%
EBIT growth 5Y75.79%
EBIT Next Year46.24%
EBIT Next 3Y15.04%
EBIT Next 5YN/A
FCF growth 1Y-129.59%
FCF growth 3YN/A
FCF growth 5YN/A
OCF growth 1Y-86.34%
OCF growth 3Y-62.29%
OCF growth 5Y-37.73%

MARRIOTT VACATIONS WORLD / VAC Fundamental Analysis FAQ

What is the fundamental rating for VAC stock?

ChartMill assigns a fundamental rating of 4 / 10 to VAC.


What is the valuation status of MARRIOTT VACATIONS WORLD (VAC) stock?

ChartMill assigns a valuation rating of 5 / 10 to MARRIOTT VACATIONS WORLD (VAC). This can be considered as Fairly Valued.


How profitable is MARRIOTT VACATIONS WORLD (VAC) stock?

MARRIOTT VACATIONS WORLD (VAC) has a profitability rating of 4 / 10.


What is the valuation of MARRIOTT VACATIONS WORLD based on its PE and PB ratios?

The Price/Earnings (PE) ratio for MARRIOTT VACATIONS WORLD (VAC) is 10.56 and the Price/Book (PB) ratio is 1.3.


Is the dividend of MARRIOTT VACATIONS WORLD sustainable?

The dividend rating of MARRIOTT VACATIONS WORLD (VAC) is 7 / 10 and the dividend payout ratio is -35.71%.