Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · View financials
Decision snapshot: VAC stock price vs PNW: inconclusive Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at PNW's multiple
Needs PNW P/S.
Implied fair value · at VAC's multiple
Needs VAC P/S.
Metric by metric
Live quote
Price unavailable
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Lower is better
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: VAC FY 2025 (ended Dec 31, 2025) · PNW FY 2025 (ended Dec 31, 2025).
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Price framework
Discounted free cash flow, then bridged to a per-share price. Same assumptions applied to both companies.
Marriott Vacations Worldwide Corp · implied price per share
Bear
-$116.76
Base
-$137.36
Bull
-$157.97
PINNACLE WEST CAPITAL CORP · implied price per share
Bear
$23.15
Base
$27.24
Bull
$31.32
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Not enough data to score either balance sheet.
Debt / equity
Total debt against shareholders' equity
1.77x
1.39x
Net debt / EBITDA
Leverage against operating earnings
34.31x
6.07x
Cash and equivalents
Liquid reserves on the balance sheet
$412.00M
$6.60M
Total debt
Interest-bearing obligations outstanding
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
Hilton Grand Vacations Inc.
VAC vs HGV
CHOICE HOTELS INTERNATIONAL INC /DE
VAC vs CHH
Hyatt Hotels Corp
VAC vs H
WYNDHAM HOTELS & RESORTS, INC.
VAC vs WH
AES CORP
VAC vs AES
Duke Energy CORP
VAC vs DUK
DOMINION ENERGY, INC
VAC vs D
AMERICAN ELECTRIC POWER CO INC
VAC vs AEP
EXELON CORP
VAC vs EXC
SEMPRA
VAC vs SRE
$3.53B
$9.81B
Live quote
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.
