Marriott Vacations Worldwide Corporation

Marriott Vacations Worldwide Corporation

VACยทNYSE

$85.50

-5.7%
Consumer CyclicalGambling, Resorts & Casinos

Marriott Vacations Worldwide Corporation, a vacation company, develops, markets, sells, and manages vacation ownership and related products. It operates through two segments, Vacation Ownership and Exchange & Third-Party Management. The company manages vacation ownership and related products under the Marriott Vacation Club, Grand Residences by Marriott, Sheraton Vacation Club, Westin Vacation Club, Hyatt Residence Club, and Marriott Vacation Club Pulse brands. It also develops, markets, and sells vacation ownership and related products under The Ritz-Carlton Destination Club brand; and holds right to develop, market, and sell ownership residential products under The Ritz-Carlton Residences brand. In addition, the company offers exchange networks and membership programs, as well as provision of management services to other resorts and lodging properties through various brands, including Interval International, Trading Places International, Vacation Resorts International, and Aqua-Aston. As of December 31, 2021, the company operated approximately 120 properties in the United States and thirteen other countries and territories. The company sells its upscale tier vacation ownership products primarily through a network of resort-based sales centers and off-site sales locations. Marriott Vacations Worldwide Corporation was founded in 1984 and is headquartered in Orlando, Florida.

At a Glance

Live Snapshot
Market Cap$2.94B
EPS-8.8300
P/E Ratio-9.68
Earnings Date08/03/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

Medium confidence

Valuation multiple is compressed (P/E -9.7).

Valuation inputs: P/E -9.7, earnings yield N/A, momentum -5.7%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is soft (ROE -15.4%, ROIC +5.7%).

Profitability stack: net margin -6.1%, ROE -15.4%, ROIC +5.7%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Downside profile is elevated and scenario stress-testing is essential.

Risk factors: liabilities/assets +79.6%, momentum -5.7%, net margin -6.1%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

vac

Marriott Vacations Worldwide Corporation Market vs Earnings Trajectory

VAC ยท NYSE

Loading price and EPS data...

Marriott Vacations Worldwide Corporation

Marriott Vacations Worldwide Corporation Fair Value Envelope

VAC ยท NYSE

Our analysis suggests that VAC has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $85.5, this represents a potential HIDDEN relative to our calculated worth for Marriott Vacations Worldwide Corporation.

Intrinsic Value
Current Price: $85.5
3Y-191.0%
5Y+33.0%
10Y-279.0%
3Y+8.0%
5Y+74.0%
10Y+178.0%
3Y-179.0%
5Y+12.0%
10Y-324.0%
3Y-95.0%
5Y-91.0%
10Y-80.0%
3Y-106.0%
5Y-111.0%
10Y-128.0%
3Y+1.0%
5Y+10.0%
10Y+308.0%
Marriott Vacations Worldwide Corporation

Marriott Vacations Worldwide Corporation Profit Bridge

VAC ยท NYSE
Revenue5.03B
Cost of Goods Sold (4.27B)
Gross Profit760.00M
Operating Expenses (206.00M)
Operating Income554.00M
Interest Expense (169.00M)
Other Income/Expense-853.00M
Pretax Income-299.00M
Income Tax (8.00M)
Net Income-308.00M
Net Income
-308.00M

Profitability Analysis

Gross Margin

15.1%

Thin margins leave little room for error. Cost management and pricing strategy are critical.

Operating Margin

11.0%

Acceptable margins but limited operational leverage. Operating expense control is important.

Net Profit Margin

-6.1%

Net losses indicate the company is burning cash. Sustainability depends on path to profitability.

Profitability Insight

Non-operating losses: Core business is profitable but other expenses (interest, taxes, one-time items) are driving net losses. Review capital structure and non-operating items.

15.10%
Gross Profit Margin
-60%
3Y-65.0%
5Y-37.0%
10Y-61.0%
11.01%
Operating Profit Margin
3Y-36.0%
5Y-
10Y-9.0%
-6.12%
Net Profit Margin
-239%
3Y-173.0%
5Y-36.0%
10Y-181.0%
-15.45%
Return on Equity
-273%
3Y-199.0%
5Y+49.0%
10Y-202.0%
-3.16%
Return on Assets
-242%
3Y-178.0%
5Y+2.0%
10Y-155.0%
5.68%
Return on Invested Capital
25%
3Y-12.0%
5Y-
10Y-24.0%
VAC

Marriott Vacations Worldwide Corporation Cash Conversion Engine

VAC ยท NYSE
Net Income-308.00M
Depreciation & Amortization149.00M
Stock-Based Compensation38.00M
Change in Working Capital-550.00M
Others802.00M
Capital Expenditures-57.00M
Free Cash Flow-29.00M

Cash Flow Quality Analysis

FCF Conversion Rate

9.4%

Weak cash conversion. Significant portion of earnings not converting to cashโ€”review working capital trends and capital intensity.

CapEx Intensity

203.6%

Very high capital intensity consumes most operating cash flow. Limited flexibility for dividends or debt reduction.

FCF Growth Trend

-119.6%

Significant FCF decline raises concerns. Urgent review needed of operational performance and capital allocation.

Working Capital Impact

-$550.00M

Significant working capital drain. Growth may be consuming cash through inventory buildup or receivables extensionโ€”monitor closely.

Cash Flow Quality Insight

Deteriorating cash generation: Both declining FCF and weak conversion rate signal fundamental challenges. Investigate margin pressure, rising costs, or working capital issues.

vac

Marriott Vacations Worldwide Corporation Funding & Solvency Profile

VAC ยท NYSE
Cash & Cash Equivalents268.00M
Net Receivables416.00M
Inventory680.00M
Other Current Assets0.00
Total Current Assets1 B
Property, Plant & Equipment944.00M
Goodwill & Intangible Assets3.65B
Long-Term Investments0.00
Other Non-Current Assets0.00
Total Non-Current Assets944 M
Total Assets
9.64B

Financial Health Analysis

Current Ratio

1.85x

Strong liquidity. The company has adequate resources to meet short-term liabilities.

Debt-to-Equity Ratio

3.84x

High financial leverage. Heavy reliance on debt may indicate increased financial risk and potential solvency concerns.

Working Capital

628 M

Strong working capital position provides significant operational flexibility and financial cushion.

Asset Composition

14% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

vac

Marriott Vacations Worldwide Corporation Street Expectations Map

VAC ยท NYSE

Wall Street analysts project that VAC stock may experience modest gains over the coming 12 months. The consensus 1-year price target stands at 90.67, with estimates ranging from a low of 50.00 to a high of 105.00.

Lowest Target
50.00
-41.52%
Consensus Target
90.67
6.05%
Highest Target
105.00
22.81%

The consensus 1-year price target stands at 90.67, with estimates ranging from a low of 50.00 to a high of 105.00.

Analyst Consensus Analysis

Upside Potential

+6.0%

Moderate upside. Analysts expect positive returns but with limited margin of safety. Consider entry timing.

Analyst Agreement

60.7% spread

High uncertainty. Very wide target spread indicates significant disagreement among analystsโ€”major valuation uncertainty or transformation underway.

Risk-Reward Profile

0.55x

Unfavorable risk-reward. Downside risk exceeds upside potential. Consider defensive positioning or alternative opportunities.

Analyst Conviction

Low

High uncertainty: Wide dispersion indicates analysts struggle to agree on valuationโ€”proceed with caution and independent analysis.

Market Sentiment Insight

Monitor and evaluate: Current analyst consensus suggests limited conviction or near-term catalysts. Stay informed on company developments and reassess positioning as new information emerges.

vac

Marriott Vacations Worldwide Corporation Insider Positioning

VAC ยท NYSE

During the last 12 months, insiders have purchased $57.17M worth of VAC shares, with no selling activity reported.

3 Months

Bought

200

13.67K

Sold

0

0.00

Net Activity

+14K

+$14K

3-6 Months

Bought

95

5.80K

Sold

0

0.00

Net Activity

+6K

+$6K

6-9 Months

Bought

133.1K

6.28M

Sold

0

0.00

Net Activity

+6.3M

+$6.28M

9-12 Months

Bought

750.0K

50.87M

Sold

0

0.00

Net Activity

+50.9M

+$50.87M

Top Buyers

1
AC

Asmar Christian

Director, 10 Percent Owner:

834.0K sharesโ€ข3 transactions

$54.86M

2
SWJ

Shaw William Joseph

Director

20.0K sharesโ€ข1 transactions

$921K

3
ACE

Andrews Charles Elliott

Director

10.0K sharesโ€ข1 transactions

$470K

4
GL

Galbreath Lizanne

Director

5.5K sharesโ€ข1 transactions

$256K

5
MWW

Mccarten William W

Director

5.0K sharesโ€ข1 transactions

$240K

Top Sellers

No selling activity

Insider Activity Analysis

Net Insider Sentiment

Bullish

Strong bullish signal with $57.17M net buying. Insiders are aggressively accumulating shares, suggesting significant confidence in future prospects.

Buy/Sell Ratio

โˆž:1

Perfect buy/sell ratio. Only buying activity with zero sellingโ€”the most bullish possible insider signal.

Recent Trend (3 Months)

$14K

Very strong recent buying momentum. Recent insider purchases significantly outpace sales, suggesting near-term optimism.

Insider Participation

High Buying

5 insider buyers vs. 0 sellers. Broad-based buying across management team suggests widespread confidence.

Insider Activity Insight

Strong confluence of bullish signals: High buy/sell ratio, multiple insiders participating, and recent buying momentum all point to significant insider confidence. This level of coordinated buying often precedes positive developments.

0.00%
Dividend Yield
-100%
3Y-100.0%
5Y-
10Y-100.0%
ย 

vac Dividend History

VAC
10Y CAGR +12%
Latest $0.8
Annual $3.19
5 year growth trend
Last Period: +0%