Marriott International Inc
NASDAQ:MAR

Watchlist Manager
Marriott International Inc Logo
Marriott International Inc
NASDAQ:MAR
Watchlist
Price: 286.39 USD 0.97% Market Closed
Market Cap: 79.6B USD
Have any thoughts about
Marriott International Inc?
Write Note
Section:
 

Relative Value

The Relative Value of one MAR stock under the Base Case scenario is 275.79 USD. Compared to the current market price of 286.39 USD, Marriott International Inc is Overvalued by 4%.

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
275.79 USD
Overvaluation 4%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

3.2
P/S
P/S
Price to Sales
3.2
vs History
30
vs Industry
24
Median 3Y
2.8
Median 5Y
2.8
Industry
1.4
Forward
3.2
More Details
28.8
P/E
P/E
Price to Earnings
28.8
vs History
42
vs Industry
26
Median 3Y
23.2
Median 5Y
25
Industry
20.2
Forward
30.7
More Details
25.1
P/OCF
P/OCF
Price to OCF
25.1
vs History
33
vs Industry
14
Median 3Y
21.9
Median 5Y
22.3
Industry
9.8
More Details
20
P/FCFE
P/FCFE
Price to FCFE
20
vs History
34
vs Industry
28
Median 3Y
17.5
Median 5Y
16.8
Industry
18.6
More Details
Negative
P/B
P/B
Price to Book Value
N/A
vs History
vs Industry
0
Median 3Y
25.3
Median 5Y
37.2
Industry
2.2
More Details
3.7
EV/S
EV/S
Enterprise Value to Sales
3.7
vs History
30
vs Industry
24
Median 3Y
3.2
Median 5Y
3.2
Industry
1.9
Forward
3.6
More Details
18.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
18.2
vs History
36
vs Industry
10
Median 3Y
15.2
Median 5Y
16
Industry
3.8
More Details
22.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
22.7
vs History
42
vs Industry
18
Median 3Y
18.8
Median 5Y
20.2
Industry
10.7
Forward
18.4
More Details
24.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
24.4
vs History
44
vs Industry
25
Median 3Y
20.1
Median 5Y
22.5
Industry
16.5
Forward
22.2
More Details
28.9
EV/OCF
EV/OCF
Enterprise Value to OCF
28.9
vs History
36
vs Industry
13
Median 3Y
25.6
Median 5Y
26
Industry
11.9
More Details
34.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
34.9
vs History
34
vs Industry
18
Median 3Y
30.1
Median 5Y
30.6
Industry
17.4
More Details
3.7
EV/IC
EV/IC
Enterprise Value to IC
3.7
vs History
1
vs Industry
15
Median 3Y
2.7
Median 5Y
2.6
Industry
1.3
More Details

Multiples Across Competitors

MAR Competitors Multiples
Marriott International Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Marriott International Inc
NASDAQ:MAR
79.8B USD 3.2 28.8 22.7 24.4
US
Booking Holdings Inc
NASDAQ:BKNG
170B USD 7.4 33.7 24 26.1
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.2 264.5 155.1 195.7
US
Airbnb Inc
NASDAQ:ABNB
85.1B USD 7.9 46.3 45 46.6
US
Royal Caribbean Cruises Ltd
NYSE:RCL
64.6B USD 4 24.8 14.7 20.3
US
Hilton Worldwide Holdings Inc
NYSE:HLT
62B USD 5.6 52.6 28.9 30.7
MY
Grand Central Enterprises Bhd
KLSE:GCE
261.2B MYR 10 139.8 -11 244.1 -11 189.2 -8 884.3
CN
Trip.com Group Ltd
HKEX:9961
365.3B HKD 7 24.4 19.8 21.1
US
Carnival Corp
NYSE:CCL
32.7B USD 1.3 20.9 9.8 17
UK
Carnival PLC
LSE:CCL
23.5B GBP 1.3 32.6 488.5 907.3
US
Expedia Group Inc
NASDAQ:EXPE
24.4B USD 1.8 23 10.5 16.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Marriott International Inc
NASDAQ:MAR
Average EV/EBITDA: 81.9
22.7
37%
0.6
US
Booking Holdings Inc
NASDAQ:BKNG
24
64%
0.4
CN
H
H World Group Ltd
BMV:HTHTN
155.1
42%
3.7
US
Airbnb Inc
NASDAQ:ABNB
45
214%
0.2
US
Royal Caribbean Cruises Ltd
NYSE:RCL
14.7
70%
0.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
28.9
67%
0.4
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -11 189.2 N/A N/A
CN
Trip.com Group Ltd
HKEX:9961
19.8
82%
0.2
US
Carnival Corp
NYSE:CCL
9.8
63%
0.2
UK
Carnival PLC
LSE:CCL
488.5
64%
7.6
US
Expedia Group Inc
NASDAQ:EXPE
10.5
55%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Marriott International Inc
NASDAQ:MAR
Average EV/EBIT: 130.5
24.4
27%
0.9
US
Booking Holdings Inc
NASDAQ:BKNG
26.1
69%
0.4
CN
H
H World Group Ltd
BMV:HTHTN
195.7
58%
3.4
US
Airbnb Inc
NASDAQ:ABNB
46.6
120%
0.4
US
Royal Caribbean Cruises Ltd
NYSE:RCL
20.3
87%
0.2
US
Hilton Worldwide Holdings Inc
NYSE:HLT
30.7
59%
0.5
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -8 884.3 N/A N/A
CN
Trip.com Group Ltd
HKEX:9961
21.1
100%
0.2
US
Carnival Corp
NYSE:CCL
17
116%
0.1
UK
Carnival PLC
LSE:CCL
907.3
119%
7.6
US
Expedia Group Inc
NASDAQ:EXPE
16.2
52%
0.3

See Also

Summary
MAR intrinsic value, competitors valuation, and company profile.
DCF Valuation
MAR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MAR stock valuation using valuation multiples.
Wall Street Estimates
MAR price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MAR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,700+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.