Saturday 10 October 2026 Export all VAC data to Excel Powerpack

Marriott Vacations Worldwide Corporation

Marriott Vacations Worldwide Corporation’s revenue for fiscal 2025 (year ended December 2025) was $5.0 billion, up 1.31% from fiscal 2024. In the quarter to June 2026, revenue grew 5.94%, EPS grew 11.6%, free cash flow grew 123.5% and total debt rose 1.26%, each against the same quarter a year earlier. Dividend growth for five consecutive years, revenue growth for five; insiders bought in the last twelve months.

105.34 1.13 +1.08%

Follow VAC

Alert me

Market cap: $3.6B
P/E: 0.0×
Fwd P/E: 14.5×
Dividend yield: 3.03%
F-score: 6/9
Altman Z: 1.06
Beneish M: −2.60
Dividend safety: 12/100

Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

Total buys 7.28

Total sells 83.92

Totals in millions of $.

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	9	—	1	—	1	—	—	—	—	—	—	—
Sell	—	—	—	—	—	—	—	—	—	2	—	—

Insider Ownership 9.71%

Capital & Financial Ratios $m

Market Cap 3,580.00

Revenue 5,163.00

Net Income (334.00)

Free Cash Flow 102.00

Net Debt 4,940.00

Current Ratio 3.56

Debt/Equity 2.65

P/E ratio 0.00

Fwd P/E 14.50

P/S ratio 0.71

P/B ratio 1.78

Past 5Y EPS Growth —

This Y EPS Growth 20.74%

Next Y EPS Growth 11.16%

Next Y revenue growth 8.13%

Next 5Y EPS Growth 9.79%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

P/S against its own 10 years 25.33%

10-year low 10-year high

P/B against its own 10 years 48.97%

10-year low 10-year high

EV/Sales against its own 10 years 39.33%

10-year low 10-year high

EV/FCF against its own 10 years 82.62%

10-year low 10-year high

Dividends

Payout Ratio —

Annual Dividend Rate 3.20

Annual Dividend Yield 3.03%

	total	individual payouts
2028	Powerpack
2027	Powerpack
2026	3.20	0.80 0.80 0.80
2025	3.17	0.79 0.79 0.79 0.80
2024	3.07	0.76 0.76 0.76 0.79
2023	2.92	0.72 0.72 0.72 0.76
2022	2.58	0.62 0.62 0.62 0.72
2021	1.08	0.54 0.54
2020	0.54	0.54
2019	1.89	0.45 0.45 0.45 0.54
2018	1.65	0.40 0.40 0.40 0.45
2017	1.45	0.35 0.35 0.35 0.40
2016	1.25	0.30 0.30 0.30 0.35

predictions special payouts not included in total or ratios

Assets vs Liabilities $m

	2023	2024	2025	Q'26
Cash	574	528	733	513
Receivables	385	387	428	428
Inventory	634	735	692	673
Other	—	—	—	—
	3,936	4,090	4,418	4,201

	2023	2024	2025	Q'26
Payables	362	343	358	227
ST’ Debt	—	—	—	—
Other	164	162	163	166
	1,251	1,243	1,268	1,181

Compound Annual Growth %

	10y	5y	3y
Sales	10.76%	11.76%	2.62%
Cash Flow	(13.43%)	(37.73%)	(62.29%)
Earnings	0.00%	0.00%	0.00%
Book Value	7.40%	(5.77%)	(7.25%)

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	1,257	1,320	—	—	—
’25	1,200	1,246	1,263	1,323	5,032
’24	1,195	1,140	1,305	1,327	4,967
’23	1,169	1,178	1,186	1,194	4,727
’22	1,052	1,164	1,252	1,188	4,656
’21	759	979	1,052	1,100	3,890
’20	1,010	480	649	747	2,886

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	(4)	80	—	—	—
’25	8	(48)	62	6	28
’24	3	30	72	100	205
’23	(50)	77	122	83	232
’22	129	89	162	142	522
’21	(60)	208	155	40	343
’20	(122)	49	231	141	299

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	38	16	—	—	—
’25	(6)	(68)	51	(3)	(26)
’24	(62)	17	57	94	106
’23	(87)	51	93	73	130
’22	120	75	149	116	460
’21	(67)	204	147	15	299
’20	(139)	32	244	136	273

Fiscal quarters ending in the months shown.

EPS $

	Mar	Jun	Sep	Dec	Year
’26	0.64	2.12	—	—	—
’25	1.46	1.77	(0.07)	(12.43)	(8.84)
’24	1.22	0.98	2.12	1.30	5.61
’23	2.06	2.17	1.09	0.93	6.28
’22	1.23	2.97	2.53	2.08	8.77
’21	(0.68)	0.15	0.23	1.39	1.13
’20	(2.56)	(1.68)	(1.51)	(0.88)	(6.65)

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	45.95	79.79	60.68	66.94	30.10	121.89	110.08	72.78	67.28	44.58	Analyst estimates 2026–2028 Powerpack
	High	89.97	143.53	154.14	131.27	157.67	190.97	174.74	165.85	108.57	91.18
People
People	Employees	11,000	11,000	23,000	22,000	18,000	20,300	21,400	22,000	22,300	21,100
	Revenue/emp, $m	0.18	0.20	0.13	0.19	0.16	0.19	0.22	0.21	0.22	0.24
Income, $m
Income, $m	Revenue	2,000	2,183	2,968	4,259	2,886	3,890	4,656	4,727	4,967	5,032
	Gross margin, %	90.40	93.27	91.27	85.02	83.54	86.61	88.85	90.65	90.30	90.54
	EBT	198	240	103	225	(340)	127	582	398	306	(299)
	EBT margin, %	9.90	10.99	3.47	5.28	(11.78)	3.26	12.50	8.42	6.16	(5.94)
	Net income	122	235	52	142	(256)	53	391	252	217	(307)
	Depreciation	27	31	78	160	145	202	157	158	172	173
Per share, $
Per share, $	Revenue	71.68	80.55	89.13	97.02	69.88	91.53	115.25	129.51	140.31	144.18
	Earnings	4.93	8.38	1.64	3.13	(6.65)	1.15	9.69	6.96	6.16	(8.83)
	Cash flow	5.05	5.24	2.91	8.70	7.24	8.07	12.92	6.36	5.79	0.80
	Capex	1.22	(0.96)	(1.20)	0.11	(0.63)	(1.04)	(1.53)	(2.79)	(2.80)	(1.55)
	Free cash flow	6.27	4.28	1.71	8.82	6.61	7.04	11.39	3.56	2.99	(0.74)
	Book value	32.54	38.41	104.08	69.04	64.94	70.26	61.83	65.26	68.95	57.11
	Shares, m	28	27	33	44	41	43	40	37	35	35
Valuation, ×
Valuation, ×	P/E	19.26	16.21	44.84	40.75	0.00	149.54	13.71	12.81	14.58	0.00
	P/S	1.18	1.69	0.79	1.33	1.96	1.85	1.16	0.68	0.64	0.40
	P/B	2.59	3.55	0.68	1.86	2.11	2.41	2.16	1.36	1.30	1.01
	EV/Sales	1.44	1.97	1.87	2.12	3.10	2.79	2.05	1.65	1.59	1.38
	EV/FCF	16.43	37.05	97.40	23.36	32.76	36.34	20.77	60.01	74.30	(267.71)
Cash, $m
Cash, $m	Operating cash flow	141	142	97	382	299	343	522	232	205	28
	Capex	34	(26)	(40)	5	(26)	(44)	(62)	(102)	(99)	(54)
	Free cash flow	175	116	57	387	273	299	460	130	106	(26)
Balance, $m
Balance, $m	Working capital	1,637	1,678	2,739	2,813	2,674	2,623	2,777	2,685	2,847	3,150
	Total debt	737	1,095	3,818	4,087	4,268	4,487	5,026	5,145	5,225	5,680
	Net debt	524	604	3,204	3,386	3,276	3,684	4,172	4,571	4,697	4,947
	Shareholders’ equity	908	1,041	3,466	3,031	2,682	2,986	2,498	2,382	2,441	1,993
Returns, %
Returns, %	ROA	5.09	8.98	0.93	1.51	(3.04)	0.53	4.06	2.63	2.24	(3.15)
	ROIC	8.73	9.35	2.50	4.46	(1.03)	4.22	7.35	4.82	4.29	(1.59)
	ROE	12.95	24.12	2.44	4.25	(9.63)	1.73	14.26	10.41	9.04	(13.89)

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
MGM MGM Resorts International	$7.6B	17.4×	22.8×	+1.05% (above 0%: growing)	+522.22% (above 0%: growing)	+118.40% (above 0%: growing)	44.47%	11.32%	Compare
CZR Caesars Entertainment, Inc.	$6.0B	— (loss-making)	— (loss-making)	+2.96% (above 0%: growing)	n/m	+29.79% (above 0%: growing)	53.26%	17.14%	Compare
RRR Red Rock Resorts, Inc.	$5.3B	17.1×	34.7×	−3.04% (below 0%: shrinking)	−29.17% (below 0%: shrinking)	−76.90% (below 0%: shrinking)	61.83%	26.65%	Compare
MTN Vail Resorts, Inc.	$5.2B	37.7×	19.3×	+2.50% (above 0%: growing)	n/m	+29.42% (above 0%: growing)	(8.85%)	(75.09%)	Compare
BYD Boyd Gaming Corporation	$5.1B	3.0×	13.2×	+0.04% (above 0%: growing)	−4.89% (below 0%: shrinking)	−235.57% (below 0%: shrinking)	50.29%	19.40%	Compare
VAC Marriott Vacations Worldwide Corporation	$3.6B	— (loss-making)	14.5×	+5.94% (above 0%: growing)	+11.62% (above 0%: growing)	+123.53% (above 0%: growing)	90.83%	12.20%
HGV Hilton Grand Vacations Inc.	$2.7B	19.4×	9.8×	+7.27% (above 0%: growing)	−42.31% (below 0%: shrinking)	+318.52% (above 0%: growing)	36.75%	6.70%	Compare
PENN PENN Entertainment, Inc.	$2.1B	— (loss-making)	17.8×	+5.24% (above 0%: growing)	n/m	+9,546.15% (above 0%: growing)	37.18%	7.09%	Compare
MCRI Monarch Casino & Resort, Inc.	$2.1B	17.9×	18.6×	+4.15% (above 0%: growing)	+23.81% (above 0%: growing)	−1.37% (below 0%: shrinking)	55.71%	27.09%	Compare
Median of peers	$5.2B	17.7×	18.6×	+2.73%	−4.89%	+29.61%	47.38%	14.23%

All 18 Resorts & Casinos stocks →

Marriott Vacations Worldwide Corporation (VAC) key facts

Strength: Marriott Vacations Worldwide Corporation’s revenue for fiscal 2025 (year ended December 2025) was $5.0 billion, up 1.31% from fiscal 2024.
Marriott Vacations Worldwide Corporation (VAC) is a Resorts & Casinos company in the Consumer Cyclical sector, listed on the New York Stock Exchange.
As of October 9, 2026, VAC traded at $105.34, a market capitalization of $3.6 billion.
Marriott Vacations Worldwide Corporation pays an annual dividend of $3.20 per share, a yield of 3.03%.
Return on equity was −13.9% and debt-to-equity 2.65.
Its Piotroski F-score is 6 out of 9 and its Altman Z-score is 1.06 (distress zone) for fiscal 2025.