Dilution profile // every instrument, one screen, from SEC filings

MARRIOTT VACATIONS WORLDWIDE Corp (VAC)

CIK 1524358 · all EDGAR filings →

Overall dilution risk
HIGHworst of 3 computed signals (offering ability)
= the worst band among the computed sub-ratings, no hidden weighting
not every sub-rating was computable; treat as a floor
Offering ability
HIGHS-3ASR on file 2021-03-03
= is there a registration (S-1/S-3 family) on file without a later withdrawal
no structured fee data on the live registrations, so this is a yes/no, not a size
Overhead supply
NOT COMPUTEDno warrant count tagged in XBRL
= warrant shares outstanding divided by current shares outstanding
absence of a tag is not proof of absence of warrants
Historical dilution
LOW-6% O/S in 3y
= share count now vs 3 years ago (bands: 30% / 100%); a reverse split pushes this negative
Cash need
LOWoperating cash flow positive
= cash vs trailing operating burn (bands: 6mo / 24mo; positive operating CF = low)

Same rating bands the category standard uses, but free, with the formula on the chip and the gaps in the data said out loud.

Shares outstanding over time

2020-11-032026-07-30

Latest: 34.4M shares as of Jul 30, 2026 (10-Q).

Cash runway

Self-funding

generates cash

Full breakdown: cash runway tool · source filing →

Warrants

TrancheWarrantsExercise priceTermNotes
A2027 Warrants3.1Mnot tagged

Tranches exactly as the company dimensioned them in its 10-Q filed Aug 6, 2026. Groupings can overlap (a “Series E and F” row is not additive with a “Series E” row), so do not sum this column. A tranche the filer did not tag is absent here, not absent from the cap table. DOWN-ROUND = the filer tagged price-protection accounting scoped to that tranche.

No warrant figures tagged in this filer’s XBRL facts. That means the company has not reported them in structured form; it does not prove no warrants exist. The exhibits are the ground truth.

Convertible notes

NotePrincipalCarryingConv. priceRateIf converted
Convertible Senior Notes 2027$575.0M$575.0M$187.913.25%~3.1M sh
Convertible Senior Notes 2026$575.0M$0not tagged0%

If every note above converted at its tagged price: ~3.1M new shares on 34.4M currently outstanding. An estimate from principal ÷ conversion price, with inputs carrying different as-of dates; make-whole adjustments, capped calls and partial repurchases are not modeled.

Notes exactly as the company dimensioned them in its 10-Q filed Aug 6, 2026. Principal is face amount as tagged, not what remains after repurchases unless the filer updated the tag. A note the filer did not dimension is absent here, not absent from the balance sheet; the exhibits stay the ground truth.

Fully diluted build-up

Shares outstanding plus every potential-share instrument the filer tagged in XBRL, each at its own as-of date. An estimate assembled from filed figures, not a filing figure itself.

Shares outstanding34.4MJul 30, 2026
+ A2027 Warrants (if exercised)3.1MJun 30, 2026
+ Convertible Senior Notes 2027 (if fully converted)3.1MDec 31, 2022
Fully diluted estimate40.6M+17.9% vs O/S

Still excluded, because the filer does not tag them in countable form: employee options and RSUs, any instrument living only in exhibit prose, and instruments above missing a share count. Inputs carry different as-of dates, shown per row. Each figure traces to the tranche and note tables above and their cited filings.

Registrations and offerings

Last 12 months: 0 executed · 0 registered.

EXECUTEDDec 8, 2022Unregistered share sale disclosed (8-K item 3.02)8-K
UPDATEApr 5, 2021Resale prospectus — existing holders registering to sell424B7
REGISTEREDMar 3, 2021Automatic shelf registration — effective immediately (large filers)S-3ASR
EXECUTEDFeb 3, 2021Unregistered share sale disclosed (8-K item 3.02)8-K
EXECUTEDJan 26, 2021Unregistered share sale disclosed (8-K item 3.02)8-K
UPDATEJul 9, 2020Prospectus update — often a resale registration, not necessarily new capital424B3
EFFECTIVEJul 9, 2020SEC declared a registration effective — selling can beginEFFECT
EXECUTEDJan 2, 2020Unregistered share sale disclosed (8-K item 3.02)8-K
UPDATEMay 28, 2019Prospectus update — often a resale registration, not necessarily new capital424B3
EFFECTIVEMay 28, 2019SEC declared a registration effective — selling can beginEFFECT

Full history and shelf status: offering checker · S-3 shelf checker

Source: SEC EDGAR XBRL company facts and filing metadata, fetched live and cached briefly. Share counts are cover-page figures with their form named. Warrant tranches and convertible notes come from the dimensioned facts in the latest 10-Q/10-K instance document, exactly as the company tagged them; untagged tranches and notes are absent, not disproven. Nothing on this page is manually verified and nothing is behind a login: what free data supports is shown, what it cannot support is stated. Not investment advice.

Keep going: float checker · offering calendar · short-squeeze screener · full VAC workspace