| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | 9 | — | 1 | — | 1 | — | — | — | — | — | — |
| Sell | — | — | — | — | — | — | — | — | — | — | 2 | — |
| total | individual payouts | |
|---|---|---|
| 2028 | ‡‡‡‡‡ |
|
| 2027 | ‡‡‡‡‡ |
|
| 2026 | 3.39 |
—
—
—
|
| 2025 | 3.17 |
—
—
—
—
|
| 2024 | 3.07 |
—
—
—
—
|
| 2023 | 2.92 |
—
—
—
—
|
| 2022 | 2.58 |
—
—
—
—
|
| 2021 | 1.08 |
—
—
|
| 2020 | 0.54 |
—
|
| 2019 | 1.89 |
—
—
—
—
|
| 2018 | 1.65 |
—
—
—
—
|
| 2017 | 1.45 |
—
—
—
—
|
| 2016 | 1.25 |
—
—
—
—
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 574.00 | 528.00 | 733.00 | 513.00 |
| Receivables | 385.00 | 387.00 | 428.00 | 428.00 |
| Inventory | 634.00 | 735.00 | 692.00 | 673.00 |
| Other | — | — | — | — |
| 3,936.00 | 4,090.00 | 4,418.00 | 4,201.00 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 362.00 | 343.00 | 358.00 | 227.00 |
| ST’ Debt | — | — | — | — |
| Other | 164.00 | 162.00 | 163.00 | 166.00 |
| 1,251.00 | 1,243.00 | 1,268.00 | 1,181.00 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡ | ‡‡‡ | ‡‡‡ |
| Book Value | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 1,257.00 | 1,320.00 | — | — |
—
|
| ’25 | 1,200.00 | 1,246.00 | 1,263.00 | 1,323.00 |
5,032.00
|
| ’24 | 1,195.00 | 1,140.00 | 1,305.00 | 1,327.00 |
4,967.00
|
| ’23 | 1,169.00 | 1,178.00 | 1,186.00 | 1,194.00 |
4,727.00
|
| ’22 | 1,052.00 | 1,164.00 | 1,252.00 | 1,188.00 |
4,656.00
|
| ’21 | 759.00 | 979.00 | 1,052.00 | 1,100.00 |
3,890.00
|
| ’20 | 1,010.00 | 480.00 | 649.00 | 747.00 |
2,886.00
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | (4.00) | 80.00 | — | — |
—
|
| ’25 | 8.00 | (48.00) | 62.00 | 6.00 |
28.00
|
| ’24 | 3.00 | 30.00 | 72.00 | 100.00 |
205.00
|
| ’23 | (50.00) | 77.00 | 122.00 | 83.00 |
232.00
|
| ’22 | 129.00 | 89.00 | 162.00 | 142.00 |
522.00
|
| ’21 | (60.00) | 208.00 | 155.00 | 40.00 |
343.00
|
| ’20 | (122.00) | 49.00 | 231.00 | 141.00 |
299.00
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 38.00 | 16.00 | — | — |
—
|
| ’25 | (6.00) | (68.00) | 51.00 | (3.00) |
(26.00)
|
| ’24 | (62.00) | 17.00 | 57.00 | 94.00 |
106.00
|
| ’23 | (87.00) | 51.00 | 93.00 | 73.00 |
130.00
|
| ’22 | 120.00 | 75.00 | 149.00 | 116.00 |
460.00
|
| ’21 | (67.00) | 204.00 | 147.00 | 15.00 |
299.00
|
| ’20 | (139.00) | 32.00 | 244.00 | 136.00 |
273.00
|
| 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)
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | 110.08 | 72.78 | 67.28 | 44.58 | — | — | — |
Low Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 174.74 | 165.85 | 108.57 | 91.18 | — | — | — |
High Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 21,400 | 22,000 | 22,300 | 21,100 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.22 | 0.21 | 0.22 | 0.24 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4,656.00 | 4,727.00 | 4,967.00 | 5,032.00 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 88.85% | 90.65% | 90.30% | 90.54% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 582.00 | 398.00 | 306.00 | (299.00) | ‡‡‡‡‡ | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 12.50% | 8.42% | 6.16% | (5.94%) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 391.00 | 252.00 | 217.00 | (307.00) | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 157.00 | 158.00 | 172.00 | 173.00 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 115.25 | 129.51 | 140.31 | 144.18 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | 9.69 | 6.96 | 6.16 | (8.83) | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 12.92 | 6.36 | 5.79 | 0.80 | — | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (1.53) | (2.79) | (2.80) | (1.55) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 11.39 | 3.56 | 2.99 | (0.74) | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 61.83 | 65.26 | 68.95 | 57.11 | ‡‡‡‡‡ | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 40.40 | 36.50 | 35.40 | 34.90 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | 13.71 | 12.81 | 14.58 | 0.00 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.16 | 0.68 | 0.64 | 0.40 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.16 | 1.36 | 1.30 | 1.01 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.15 | 1.66 | 1.60 | 1.39 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 21.80 | 60.45 | 74.84 | (269.90) | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 522.00 | 232.00 | 205.00 | 28.00 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (62.00) | (102.00) | (99.00) | (54.00) | ‡‡‡‡‡ | — | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 460.00 | 130.00 | 106.00 | (26.00) | — | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2,777.00 | 2,685.00 | 2,847.00 | 3,150.00 | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 5,497.00 | 5,145.00 | 5,225.00 | 5,680.00 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4,643.00 | 4,571.00 | 4,697.00 | 4,947.00 | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2,498.00 | 2,382.00 | 2,441.00 | 1,993.00 | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 4.06% | 2.63% | 2.24% | (3.15%) | ‡‡‡‡‡ | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6.86% | 4.82% | 4.29% | (1.59%) | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 14.26% | 10.41% | 9.04% | (13.89%) | ‡‡‡‡‡ | — | — |
ROE
|
Marriott Vacations Worldwide (VAC), a dominant player in vacation ownership, showcased explosive growth post-2011 spin-off and 2018 ILG acquisition, doubling revenue to $4.3 billion by 2019. The COVID-19 crisis slashed sales 32% in 2020, but a robust rebound—fueled by pent-up demand and efficiencies—pushed revenue to a record $5 billion in 2024, with revenue per employee rising to $220,000 amid workforce stabilization.
Despite this resilience, profitability volatility persists, with EPS dropping to $6.16 in 2024 amid margin compression to 6.2% and towering $5.2 billion debt (94% of revenue), amplifying rate sensitivity. Valuation metrics allure at 15x PE and 0.6x PS—near decade lows—while aggressive insider buying exceeding $57 million (zero sells) in 2025-2026 signals deep confidence during price dips.
Forecasts project modest revenue growth to $5.2 billion by 2027 and FCF/share surges, but deleveraging is critical amid consumer risks. Analysts eye 11% upside (high 50%), positioning VAC as a tactical hold or dip-buy for patient investors tracking Q1 2026 VOI sales.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.