Stock VAC MARRIOTT VACATIONS WORLDWIDE CORPORATION
Add to a list
To use this feature you must be a member
Log inSign up

Financials Marriott Vacations Worldwide Corporation

Equities

VAC

US57164Y1073

Hotels, Motels & Cruise Lines

Market Closed - Nyse
Other stock markets
 04:00:02 2024-05-10 pm EDT 		5-day change 1st Jan Change
99.5 USD +0.13% Intraday chart for Marriott Vacations Worldwide Corporation +2.39% +17.21%
May. 09 Marriott Vacations Worldwide Corporation Announces Quarterly Cash Dividend, Payable on June 6, 2024 CI
May. 09 Deutsche Bank Adjusts Marriott Vacations Worldwide Price Target to $121 From $116, Maintains Buy Rating MT

Valuation

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Capitalization 1 5,413 5,635 7,198 5,158 3,015 3,499 -
Enterprise Value (EV) 1 9,213 7,791 9,487 9,660 5,579 6,206 6,082
P/E ratio 41.7 x -20.6 x 150 x 15.3 x 13.5 x 13.8 x 11.9 x
Yield 1.47% 0.39% 0.64% 1.92% 3.44% 3.06% 3.11%
Capitalization / Revenue 1.24 x 1.95 x 1.85 x 1.11 x 0.64 x 0.7 x 0.68 x
EV / Revenue 2.12 x 2.7 x 2.44 x 2.07 x 1.18 x 1.24 x 1.18 x
EV / EBITDA 12.2 x 33.2 x 14.4 x 10 x 7.33 x 7.91 x 7.33 x
EV / FCF 27.4 x 30.2 x 32 x - 48.9 x 15.1 x 12.9 x
FCF Yield 3.65% 3.31% 3.12% - 2.04% 6.64% 7.74%
Price to Book 1.9 x 2.13 x 2.4 x 2.02 x 1.26 x 1.57 x 1.46 x
Nbr of stocks (in thousands) 42,042 41,063 42,595 38,320 35,517 35,164 -
Reference price 2 128.8 137.2 169.0 134.6 84.89 99.50 99.50
Announcement Date 2/26/20 2/24/21 2/23/22 2/22/23 2/21/24 - -
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net sales 1 4,355 2,886 3,890 4,656 4,727 5,007 5,156
EBITDA 1 758 235 657 966 761 784.3 829.3
EBIT 1 458 -98 463 784 536 588.3 630.7
Operating Margin 10.52% -3.4% 11.9% 16.84% 11.34% 11.75% 12.23%
Earnings before Tax (EBT) 1 225 -340 127 582 398 425.2 493.8
Net income 1 138 -275 49 391 254 283.7 330.4
Net margin 3.17% -9.53% 1.26% 8.4% 5.37% 5.67% 6.41%
EPS 2 3.090 -6.650 1.130 8.770 6.280 7.196 8.386
Free Cash Flow 1 336 258 296 - 114 411.7 470.8
FCF margin 7.72% 8.94% 7.61% - 2.41% 8.22% 9.13%
FCF Conversion (EBITDA) 44.33% 109.79% 45.05% - 14.98% 52.5% 56.77%
FCF Conversion (Net income) 243.48% - 604.08% - 44.88% 145.15% 142.5%
Dividend per Share 2 1.890 0.5400 1.080 2.580 2.920 3.040 3.096
Announcement Date 2/26/20 2/24/21 2/23/22 2/22/23 2/21/24 - -
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2 2023 Q3 2023 Q4 2024 Q1 2024 Q2 2024 Q3 2024 Q4 2025 Q1 2025 Q2
Net sales 1 1,100 1,052 1,164 1,252 1,188 1,169 1,178 1,186 1,194 1,195 1,223 1,310 1,279 1,260 1,264
EBITDA 1 219 188 255 284 239 203 222 150 186 187 199.2 192.5 204.6 213 214
EBIT 1 165 144 207 243 196 154 175 107 102 137 157.5 141.4 158.9 - -
Operating Margin 15% 13.69% 17.78% 19.41% 16.5% 13.17% 14.86% 9.02% 8.54% 11.46% 12.88% 10.8% 12.43% - -
Earnings before Tax (EBT) 1 70 90 178 169 145 128 140 66 64 81 116.3 107.3 112.2 116 126
Net income 1 61 58 136 109 88 87 90 42 35 47 81.59 74.68 78.05 80 87
Net margin 5.55% 5.51% 11.68% 8.71% 7.41% 7.44% 7.64% 3.54% 2.93% 3.93% 6.67% 5.7% 6.1% 6.35% 6.88%
EPS 2 1.390 1.230 2.970 2.530 2.080 2.060 2.170 1.090 0.9300 1.220 2.025 2.013 1.921 - 2.190
Dividend per Share 2 0.5400 0.6200 0.6200 0.6200 - 0.7200 0.7200 0.7200 0.7600 - 0.7600 0.7600 0.7600 0.7600 0.7600
Announcement Date 2/23/22 5/5/22 8/8/22 10/31/22 2/22/23 5/3/23 8/2/23 11/1/23 2/21/24 5/6/24 - - - - -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2019 2020 2021 2022 2023 2024 2025
Net Debt 1 3,800 2,156 2,289 4,502 2,564 2,707 2,583
Net Cash position 1 - - - - - - -
Leverage (Debt/EBITDA) 5.013 x 9.174 x 3.484 x 4.66 x 3.369 x 3.451 x 3.114 x
Free Cash Flow 1 336 258 296 - 114 412 471
ROE (net income / shareholders' equity) 10.7% -0.67% 1.74% 16.7% 10.4% 11.1% 12.1%
ROA (Net income/ Total Assets) 3.82% -0.21% 2.05% - 2.63% 3.1% 3.15%
Assets 1 3,615 131,077 2,387 - 9,660 9,157 10,495
Book Value Per Share 2 67.60 64.50 70.40 66.60 67.40 63.60 68.10
Cash Flow per Share 2 11.90 7.240 7.920 11.50 5.330 19.20 18.10
Capex 1 46 41 47 65 118 80.1 82.3
Capex / Sales 1.06% 1.42% 1.21% 1.4% 2.5% 1.6% 1.6%
Announcement Date 2/26/20 2/24/21 2/23/22 2/22/23 2/21/24 - -
1USD in Million2USD
Estimates

EPS & Dividend

Year-on-year evolution of the PER

Year-on-year evolution of the Yield

Change in Enterprise Value/EBITDA

Ratings for Marriott Vacations Worldwide Corporation

Trading Rating
Investor Rating
ESG Refinitiv
B-
More Ratings

Analysts' Consensus

Sell
Consensus
Buy
Mean consensus
OUTPERFORM
Number of Analysts
9
Last Close Price
99.5 USD
Average target price
110 USD
Spread / Average Target
+10.55%
Consensus

EPS Revisions

Estimates Revisions

Quarterly earnings - Rate of surprise

Company calendar

Sector Other Hotels, Motels & Cruise Lines

1st Jan change Capi.
MARRIOTT VACATIONS WORLDWIDE CORPORATION Stock Marriott Vacations Worldwide Corporation
+17.21% 3.5B
HILTON WORLDWIDE HOLDINGS INC. Stock Hilton Worldwide Holdings Inc.
+14.27% 52.03B
INTERCONTINENTAL HOTELS GROUP PLC Stock Intercontinental Hotels Group PLC
+11.28% 16.01B
HYATT HOTELS CORPORATION Stock Hyatt Hotels Corporation
+16.71% 15.4B
ACCOR Stock Accor
+19.80% 11.05B
THE INDIAN HOTELS COMPANY LIMITED Stock The Indian Hotels Company Limited
+24.01% 9.26B
MINOR INTERNATIONAL Stock Minor International
+11.86% 5.09B
HILTON GRAND VACATIONS INC. Stock Hilton Grand Vacations Inc.
+4.83% 4.37B
ASSET WORLD CORP Stock Asset World Corp
+19.66% 3.71B
EIH LIMITED Stock EIH Limited
+94.71% 3.64B
Other Hotels, Motels & Cruise Lines
  1. Stock Market
  2. Equities
  3. VAC Stock
  4. Financials Marriott Vacations Worldwide Corporation
-40% Limited Time Offer: Our subscriptions help you unlock hidden opportunities.
SIGN UP NOW