Marriott Vacations Worldwide Corp
$6.80B- Market cap
- $3.67B
- Debt
- +$3.53B
- Cash
- −$406.00M
Capital structure 51% equity / 49% debt · EV / Revenue 1.35x · EV / EBITDA 1359.05x
Quick read
Fair value engine
Each company valued on the other's multiple, then compared with the market price.
VAC · current priceP/S 0.73x
$106.62Latest market snapshot
Implied fair value · at CWT's multiple
$469.67340.5% above market
146.30 VAC revenue / share×3.21x CWT P/S=$469.67
Market $106.62Implied $469.67
CWT · current priceP/S 3.21x
$50.03Latest market snapshot
Implied fair value · at VAC's multiple
$11.3677.3% below market
15.58 CWT revenue / share×0.73x VAC P/S=$11.36
Market $50.03Implied $11.36