Marriott International Inc
NASDAQ:MAR

Watchlist Manager
Marriott International Inc Logo
Marriott International Inc
NASDAQ:MAR
Watchlist
Price: 284.29 USD 0.3% Market Closed
Market Cap: 79B USD
Have any thoughts about
Marriott International Inc?
Write Note

Relative Value

The Relative Value of one MAR stock under the Base Case scenario is 276.11 USD. Compared to the current market price of 284.29 USD, Marriott International Inc is Overvalued by 3%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

MAR Relative Value
Base Case
276.11 USD
Overvaluation 3%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
28
vs Industry
24
Median 3Y
2.8
Median 5Y
2.7
Industry
1.4
Forward
3.1
vs History
41
vs Industry
26
Median 3Y
23.2
Median 5Y
25
Industry
20.7
Forward
30.5
vs History
31
vs Industry
14
Median 3Y
21.9
Median 5Y
22.3
Industry
9.5
vs History
34
vs Industry
28
Median 3Y
17.4
Median 5Y
16.5
Industry
19.6
vs History
vs Industry
0
Median 3Y
28
Median 5Y
37.6
Industry
2.2
vs History
28
vs Industry
24
Median 3Y
3.2
Median 5Y
3.2
Industry
1.9
Forward
3.6
vs History
36
vs Industry
10
Median 3Y
15.2
Median 5Y
15.8
Industry
3.9
vs History
41
vs Industry
18
Median 3Y
18.8
Median 5Y
20
Industry
10.7
Forward
18.3
vs History
42
vs Industry
25
Median 3Y
20.1
Median 5Y
22.2
Industry
16.2
Forward
21.5
vs History
36
vs Industry
13
Median 3Y
25.6
Median 5Y
26
Industry
11.5
vs History
34
vs Industry
18
Median 3Y
30.1
Median 5Y
30.6
Industry
17.2
vs History
0
vs Industry
15
Median 3Y
2.7
Median 5Y
2.6
Industry
1.3

Multiples Across Competitors

MAR Competitors Multiples
Marriott International Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Marriott International Inc
NASDAQ:MAR
79.2B USD 3.2 28.6 22.6 24.3
US
Booking Holdings Inc
NASDAQ:BKNG
171.8B USD 7.5 34.1 24.2 26.4
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 41.6 254.7 146.9 184.8
US
Airbnb Inc
NASDAQ:ABNB
87.3B USD 8.1 47.5 46.3 48
US
Royal Caribbean Cruises Ltd
NYSE:RCL
64.9B USD 4 25 14.8 20.4
US
Hilton Worldwide Holdings Inc
NYSE:HLT
61.9B USD 5.6 52.6 28.9 30.7
CN
Trip.com Group Ltd
HKEX:9961
325.6B HKD 6.2 21.6 16.9 18
US
Carnival Corp
NYSE:CCL
31.5B USD 1.3 20.2 9.6 16.7
UK
Carnival PLC
LSE:CCL
22.7B GBP 1.2 31.4 488.3 906.9
US
Expedia Group Inc
NASDAQ:EXPE
23.8B USD 1.8 22.5 10.2 15.8
UK
InterContinental Hotels Group PLC
LSE:IHG
15.6B GBP 4.2 30.7 201.5 230.9

See Also

Discover More
Back to Top