VAC – Dividend Returns, History & Calculator

Dividend Challenger 5 Years

Marriott Vacations Worldwide Corporation, a vacation company, engages in the vacation ownership, exchange, rental, and resort and property management businesses in the United States and internationally. The company operates in two segments, Vacation Ownership

...

Company Info

Symbol VAC
Company Marriott Vacations Worldwide Co
Sector Consumer Cyclical
Industry Resorts & Casinos
Website Visit
Market Cap $2,294.8M

Price Data

Price $66.32
Price Change -0.16
Price Change % -0.24%
Next Earnings Nov 5, 2025
Low (52W) $49.22
High (52W) $100.32

Dividend Data

Div Yield 476.48%
5Y Avg Yield 250.47%
Current Div $0.790
Payouts/Year 4
Annualized $3.160
Previous Div $0.790
Ex-Date Sep 17, 2025

Growth Rates

Chowder Number 28.7
DGR 1Y 3.9%
DGR 3Y 9.6%
DGR 5Y 24.0%
DGR 10Y 12.2%

Total Returns

TTR 1Y - With Specials -8.7%
TTR 3Y - With Specials -16.8%
TTR 1Y - No Specials -8.7%
TTR 3Y - No Specials -16.8%

Fair Value

Fair Value (P/E 10) $107.18
FV (P/E 10) % -38.0%
Fair Value (Peter Lynch) $33.20
FV (Peter Lynch) % 100.0%
Fair Value (Blended) $118.12
FV (Blended) % -44.0%

Financial Metrics

Revenue 1Y 5.1%
NPM 5.1%
CF/Share $3.81
ROE 10.7%
Current R 4.0x
Debt/Capital 68.0%
ROTC 3.3%
P/E 10.0x
P/BV 0.9x
PEG 0.56
📊 Financial data last updated: October 16, 2025 11:38 am

Calculate your VAC Dividend Returns

Quickly and easily calculate VAC dividend yield using our VAC calculator. Adjust the fields below to see how your VAC investments snowball over time.

Show Idealized Scenario (Assumes all future extra investments and dividends are made on Day 1 and reinvested instantly — this creates a best-case scenario for compounding growth.)

Portfolio Growth Over Time

Data last updated: October 15, 2025 4:47 pm

Year-by-Year Portfolio Growth (Realistic DRIP Scenario)

YearStart BalanceStart SharesShare PriceDividend / ShareDividend YieldYield on CostAnnual DividendTotal DividendsEnd SharesEnd Balance
1$10,000151$66.25$0.794.77%4.77%$522$522177$11,722
2$11,674177$65.98$0.875.28%5.25%$668$1,190205$13,542
3$13,486205$65.71$0.965.84%5.79%$849$2,039236$15,535
4$15,471236$65.44$1.066.46%6.38%$1,073$3,112271$17,744
5$17,671271$65.17$1.167.14%7.03%$1,351$4,463310$20,222
6$20,139310$64.90$1.287.90%7.74%$1,699$6,162355$23,038
7$22,943355$64.63$1.418.74%8.53%$2,139$8,301407$26,282
8$26,174407$64.37$1.569.67%9.39%$2,698$11,000467$30,073
9$29,949467$64.10$1.7110.70%10.35%$3,417$14,416539$34,566
10$34,423539$63.84$1.8911.83%11.40%$4,349$18,765626$39,972

VAC Dividend History

Ex-Date Payment Date Amount TTM Yield Forward Yield Price on Ex-Date
09/17/202509/17/2025$0.7904.17%4.17%$75.74
05/23/202505/23/2025$0.7904.76%4.81%$65.76
03/05/202503/05/2025$0.7904.25%4.33%$72.90
12/19/202412/19/2024$0.7903.41%3.51%$90.09
09/19/202409/19/2024$0.7604.08%4.08%$74.58
05/22/202405/22/2024$0.7603.23%3.28%$92.76
02/28/202402/28/2024$0.7603.13%3.22%$94.43
12/20/202312/20/2023$0.7603.48%3.63%$83.79
09/20/202309/20/2023$0.7202.82%2.82%$101.95
05/24/202305/24/2023$0.7202.24%2.32%$124.32
03/01/202303/01/2023$0.7201.76%1.89%$152.18
12/21/202212/21/2022$0.7201.92%2.14%$134.34
09/21/202209/21/2022$0.6201.78%1.84%$134.61
05/25/202205/25/2022$0.6201.63%1.75%$142.09
03/02/202203/02/2022$0.6201.41%1.56%$158.70
12/22/202112/22/2021$0.5401.32%1.32%$163.59
09/22/202109/22/2021$0.5401.34%1.40%$154.39
02/26/202002/26/2020$0.5402.06%2.25%$96.20
12/20/201912/20/2019$0.5401.46%1.67%$129.13
09/18/201909/18/2019$0.4501.68%1.68%$107.21
Page 1 of 1

VAC 10-yr Total Return ($10,000 invested)

This analysis of VAC demonstrates the power of dividend reinvestment over a 10-year period with a $10,000 initial investment. The dividend reinvestment strategy delivered a 4.9% CAGR, representing modest long-term performance. The DRIP strategy provided 21% more total return compared to collecting dividends as cash, highlighting the compounding effect of reinvestment.

With DRIP No DRIP

Total Return with and without DRIP (VAC)

Over the selected period, investing $10,000 in VAC would grow to $19,647 with DRIP (96.5%), and $19,826 without DRIP (98.3%).

VAC Dividend Reinvestment Snowball

Investing $10,000 + $100/mo in VAC with historic price growth (-0.40%) and dividend growth (10.17%) produces dramatically different outcomes depending on whether you reinvest dividends.

After 20 Years

Your Investment: $34,000

With DRIP

Portfolio: $356,482

Annual Dividend: $127,640

Yield on Cost: 375.41%

Total Dividends: $328,365

No DRIP

Portfolio: $105,387

Total Dividends: $73,102

After 30 Years

Your Investment: $46,000

With DRIP

Portfolio: $81,767,524

Annual Dividend: $80,257,021

Yield on Cost: 174,471.78%

Total Dividends: $82,163,573

No DRIP

Portfolio: $342,991

Total Dividends: $300,217

Milestones on the way

By year 13, the compounding really starts to show. Your total dividends collected reach $40,939 against a total investment of $25,600. At this point, your portfolio is throwing off $11,499 per year in dividends alone.

By year 17, the annual dividend climbs to around your initial contribution. For a starting investment of $10,000, the yearly dividend now sits at approximately $40,053, a powerful “income on autopilot” milestone.

After two decades, cumulative dividends total $328,365 versus $34,000 invested, nearly a 966% recovery of capital purely from income. Yield on cost reaches 375.41%.

At year 25, the income engine takes over. The portfolio’s annual dividend of $1,706,585 is greater than total contributions to date ($40,000), and cumulative dividends exceed $2,866,748.

By year 30, the DRIP snowball is in full force. Yearly income reaches $80,257,021, cumulative dividends total $82,163,573, and the DRIP portfolio value stands at $81,767,524, compared with $342,991 if dividends weren’t reinvested.

How we estimate these numbers

We use the latest calculator inputs for VAC, price $66.32, dividend per period $0.79 (4×/year), along with historic growth assumptions: price growth -0.40% and dividend growth 10.17% annually.

We simulate month by month for 30 years. Every month, a $100 contribution is added and converted to shares at that month’s price. Dividends are paid roughly evenly across the year based on the dividend frequency; in the DRIP path, each payout immediately buys additional shares at the then-current price. In the No‑DRIP path, dividends accrue as cash. Prices grow using a monthly rate derived from the annual price growth. Dividends per share increase once per year at the annual dividend growth rate.

This model isn’t investment advice; it’s a simple, transparent framework that illustrates how reinvesting dividends can accelerate both income and total return over time.

Projected Future Returns & Dividends for VAC

Based on past 10-year performance, here are VAC growth metrics:

Share price CAGR of +0.76%
Dividend CAGR of +12.19%

Using VAC CAGR metrics, we can estimate that your initial $10,000 investment, over the next 10 years, should grow as follows:

VAC (DRIP)VAC (No DRIP)
Current Price$66.25$66.25
Start Shares150.94150.94
Start Value$10,000$10,000
After 10 years:
Final Share Count357.18150.94
Dividends Payment$9.99$9.99
Annual Dividends$3,129$1,507
Yield on cost31.29%15.07%
Share Price$71.48$71.48
Total Dividends$14,412$9,480
Final Value$25,530$20,269

Estimated Future Value + Dividends – VAC

Dividend History: Payments & Yield

Shows quarterly dividend payments with trailing yield and a 5-year rolling average overlay. Use the range pills to switch the visible period.

Yield Dividend

Dividend Growth

Lifetime quarterly dividend amounts, with range controls for 1Y/2Y/5Y/10Y. Useful to visualize the cadence and pace of dividend increases over time.

Dividend

Dividend Payments & Yield

Quarterly dividends with TTM yield and a 5‑year rolling average overlay. Helps compare current yield versus recent history across different ranges.

Dividend 5-yr Rolling AVG Yield

VAC Dividend History

Ex-Date Payment Date Amount TTM Yield Forward Yield Price on Ex-Date
09/17/202509/17/2025$0.7904.17%4.17%$75.74
05/23/202505/23/2025$0.7904.76%4.81%$65.76
03/05/202503/05/2025$0.7904.25%4.33%$72.90
12/19/202412/19/2024$0.7903.41%3.51%$90.09
09/19/202409/19/2024$0.7604.08%4.08%$74.58
05/22/202405/22/2024$0.7603.23%3.28%$92.76
02/28/202402/28/2024$0.7603.13%3.22%$94.43
12/20/202312/20/2023$0.7603.48%3.63%$83.79
09/20/202309/20/2023$0.7202.82%2.82%$101.95
05/24/202305/24/2023$0.7202.24%2.32%$124.32
03/01/202303/01/2023$0.7201.76%1.89%$152.18
12/21/202212/21/2022$0.7201.92%2.14%$134.34
09/21/202209/21/2022$0.6201.78%1.84%$134.61
05/25/202205/25/2022$0.6201.63%1.75%$142.09
03/02/202203/02/2022$0.6201.41%1.56%$158.70
12/22/202112/22/2021$0.5401.32%1.32%$163.59
09/22/202109/22/2021$0.5401.34%1.40%$154.39
02/26/202002/26/2020$0.5402.06%2.25%$96.20
12/20/201912/20/2019$0.5401.46%1.67%$129.13
09/18/201909/18/2019$0.4501.68%1.68%$107.21
05/22/201905/22/2019$0.4501.85%1.90%$94.77
02/27/201902/27/2019$0.4501.74%1.84%$97.58
12/19/201812/19/2018$0.4502.44%2.66%$67.64
09/19/201809/19/2018$0.4001.38%1.38%$116.11
05/24/201805/24/2018$0.4001.30%1.34%$119.00
02/28/201802/28/2018$0.4001.07%1.14%$140.50
12/20/201712/20/2017$0.4001.10%1.22%$131.58
09/20/201709/20/2017$0.3501.23%1.23%$113.99
05/23/201705/23/2017$0.3501.16%1.21%$116.03
02/21/201702/21/2017$0.3501.45%1.56%$89.71
12/20/201612/20/2016$0.3501.44%1.61%$87.01
09/20/201609/20/2016$0.3001.61%1.61%$74.49
05/24/201605/24/2016$0.3001.94%2.03%$59.22
02/23/201602/23/2016$0.3002.01%2.20%$54.63
12/17/201512/17/2015$0.3001.81%2.07%$57.92
09/22/201509/22/2015$0.2501.45%1.45%$68.75
06/16/201506/16/2015$0.2500.84%1.13%$88.79
02/24/201502/24/2015$0.2500.65%1.29%$77.38
10/24/201410/24/2014$0.2500.37%1.49%$66.92
Page 1 of 1

Dividend Payout Ratio

Tracks the percentage of earnings paid out as dividends each quarter. Lower and stable ratios often indicate safer, more sustainable payouts.

Payout Ratio

Dividend to Free Cash Flow Ratio

Shows dividends as a percentage of free cash flow. Consistently high values may signal limited reinvestment capacity or potential dividend risk.

Dividend/FCF Ratio

Share Price

Historical closing price with range controls. Table view includes quarter‑over‑quarter and year‑over‑year changes for additional context.

VAC Price

Price to Earnings

VAC trades at a 27.5x price-to-earnings ratio. This elevated valuation suggests investors expect strong future growth.

Price to Sales

VAC trades at a 1.5x price-to-sales ratio, providing insight into market valuation relative to revenue generation.

Revenue

VAC generated $1.2B in revenue. Revenue has grown by 28% over the period.

Net Income

VAC reported $0.1B in net income. Net income has grown by 463% over the period.

Revenue vs Net Income

VAC generated $1.2B in revenue with net income of $0.1B, representing a 5.5% net profit margin.

Gross Profit

VAC achieved $1.0B in gross profit, showing revenue after direct production costs.

Operating Income

VAC generated $0.4B in operating income, representing profit from core business operations.

EBITDA

VAC generated $0.5B in EBITDA, measuring operational profitability before interest, taxes, depreciation, and amortization.

Operating Cash Flow

VAC generated $0.1B in operating cash flow, demonstrating the company’s ability to convert earnings into cash.

Free Cash Flow

VAC generated $0.0B in free cash flow.

Free Cash Flow / Share

VAC generates $1.03 in free cash flow per share.

Earnings Per Share (EPS)

VAC reported $1.99 in earnings per share. EPS has grown by 463% over the period.

Return on Equity (ROE)

VAC delivered a 4.6% return on equity, indicating how effectively the company generates returns for shareholders.

Return on Assets (ROA)

VAC achieved a 2.8% return on assets, measuring how efficiently the company uses its assets to generate profit.

Net Profit Margin

VAC maintains a 5.5% net profit margin, showing the percentage of revenue retained as profit after all expenses.

Gross Profit Margin

VAC operates with a 75.6% gross profit margin, reflecting pricing power and cost efficiency in core operations.

Cash & Debt

VAC holds $0.2B in cash against $0.1B in debt, resulting in a net cash position of $0.1B.

Shares Outstanding

VAC has 0.0B shares outstanding.

Stock-Based Comp

VAC reported $0.0B in stock-based compensation. Over the period, stock-based compensation has increased by 28%.

FCF vs Stock Based Comp

VAC generated $0.0B in free cash flow while spending $0.0B on stock-based compensation, representing 87% of FCF.

FCF vs FCF / Share

VAC reported $0.0B in free cash flow, translating to $1.03 per share.

Revenue: Actual + Estimates

This chart tracks VAC revenue: actual + estimates metrics over time, providing insights into the company’s financial performance and trends.

EPS: Actual + Estimates

This chart tracks VAC eps: actual + estimates metrics over time, providing insights into the company’s financial performance and trends.

Net Income: Actual + Estimates

This chart tracks VAC net income: actual + estimates metrics over time, providing insights into the company’s financial performance and trends.

EBITDA: Actual + Estimates

This chart tracks VAC ebitda: actual + estimates metrics over time, providing insights into the company’s financial performance and trends.

Disclaimer: The information on this page is for educational and entertainment purposes only and does not constitute financial advice. Do your own research and consult a qualified financial advisor before making investment decisions. Data sources include Yahoo Finance and other third-party providers and may contain errors or delays.

Download now

Get your dividend champions spreadsheet.