Marriott International Inc
NASDAQ:MAR

Watchlist Manager
Marriott International Inc Logo
Marriott International Inc
NASDAQ:MAR
Watchlist
Price: 220.41 USD 0.74%
Market Cap: 60.7B USD

Intrinsic Value

The intrinsic value of one MAR stock under the Base Case scenario is 232.71 USD. Compared to the current market price of 220.41 USD, Marriott International Inc is Undervalued by 5%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

MAR Intrinsic Value
232.71 USD
Undervaluation 5%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Marriott International Inc

MAR
Valuation History
HIDDEN
Show
Valuation History Unavailable

Historical valuation for MAR cannot be conducted due to limitations such as insufficient data or other constraints.

Valuation In Progress...
Valuation In Progress...
0%

Fundamental Analysis

Marriott International Inc
NASDAQ:MAR
US
Hotels, Restaurants & Leisure
Market Cap
61B USD
IPO
Mar 23, 1998
US
Hotels, Restaurants & Leisure
Market Cap
61B USD
IPO
Mar 23, 1998
Price
$false
EPS
$false
Company Overview
Loading...
Business Segments
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
Bear Theses

Marriott’s rapid brand expansion, particularly after the Starwood acquisition, risks diluting brand equity and complicating property management, potentially reducing the company’s ability to maintain consistent service standards.

Bull Theses

Marriott’s leadership position in the industry, underpinned by a vast global footprint and a broad portfolio of brands, offers unmatched distribution capabilities that can capture diverse customer segments and sustain strong pricing power.

Show More Less
How do you feel about MAR?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Marriott International Inc
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Marriott International Inc

Current Assets 3.5B
Cash & Short-Term Investments 396m
Receivables 2.8B
Other Current Assets 294m
Non-Current Assets 22.7B
Long-Term Investments 298m
PP&E 2.7B
Intangibles 18.2B
Other Non-Current Assets 1.5B
Efficiency

Free Cash Flow Analysis
Marriott International Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Marriott International Inc

Revenue
25.1B USD
Cost of Revenue
-20B USD
Gross Profit
5.1B USD
Operating Expenses
-1.3B USD
Operating Income
3.8B USD
Other Expenses
-1.5B USD
Net Income
2.4B USD
Fundamental Scores

MAR Profitability Score
Profitability Due Diligence

Marriott International Inc's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Positive Free Cash Flow
Positive Gross Profit
Positive Operating Income
45/100
Profitability
Score

Marriott International Inc's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

MAR Solvency Score
Solvency Due Diligence

Marriott International Inc's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Low D/E
High Altman Z-Score
Long-Term Solvency
Short-Term Solvency
45/100
Solvency
Score

Marriott International Inc's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

MAR Price Targets Summary
Marriott International Inc

Wall Street analysts forecast MAR stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for MAR is 297 USD with a low forecast of 207.05 USD and a high forecast of 365.4 USD.

Lowest
Price Target
207.05 USD
6% Downside
Average
Price Target
297 USD
35% Upside
Highest
Price Target
365.4 USD
66% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for MAR is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

MAR Insider Trading
Buy and sell transactions by insiders

MAR News

Other Videos
What is the Intrinsic Value of one MAR stock?

The intrinsic value of one MAR stock under the Base Case scenario is 232.71 USD.

Is MAR stock undervalued or overvalued?

Compared to the current market price of 220.41 USD, Marriott International Inc is Undervalued by 5%.

Back to Top