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

Intrinsic Value

The intrinsic value of one MAR stock under the Base Case scenario is 228.05 USD. Compared to the current market price of 286.39 USD, Marriott International Inc is Overvalued by 20%.

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

MAR Intrinsic Value
228.05 USD
Overvaluation 20%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Marriott International Inc

Intrinsic Value History
Dive into the past to invest in the future

Uncover deeper insights with the Valuation History. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start now and learn if your stock is truly undervalued or overvalued!

Start Valuation
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
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...
How do you feel about MAR?
Bearish
Neutral
Bullish

Fundamental Analysis

286.39 USD
+0.97%
+0.97%
Benchmark
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Marriott International Inc
US
Hotels, Restaurants & Leisure
Market Cap
79.8B USD
IPO
Mar 23, 1998
Employees
120 000
United States of America
Market Cap
79.8B USD
Industry
Hotels, Restaurants & Leisure
IPO
Mar 23, 1998
Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
AI Assistant
AI Assistant
Ask me anything about Marriott International Inc

Provide an overview of the primary business activities
of Marriott International Inc.

What unique competitive advantages
does Marriott International Inc hold over its rivals?

What risks and challenges
does Marriott International Inc face in the near future?

Has there been any significant insider trading activity
in Marriott International Inc recently?

Summarize the latest earnings call
of Marriott International Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Marriott International Inc.

Provide P/S
for Marriott International Inc.

Provide P/E
for Marriott International Inc.

Provide P/OCF
for Marriott International Inc.

Provide P/FCFE
for Marriott International Inc.

Provide P/B
for Marriott International Inc.

Provide EV/S
for Marriott International Inc.

Provide EV/GP
for Marriott International Inc.

Provide EV/EBITDA
for Marriott International Inc.

Provide EV/EBIT
for Marriott International Inc.

Provide EV/OCF
for Marriott International Inc.

Provide EV/FCFF
for Marriott International Inc.

Provide EV/IC
for Marriott International Inc.

Show me price targets
for Marriott International Inc made by professional analysts.

What are the Revenue projections
for Marriott International Inc?

How accurate were the past Revenue estimates
for Marriott International Inc?

What are the Net Income projections
for Marriott International Inc?

How accurate were the past Net Income estimates
for Marriott International Inc?

What are the EPS projections
for Marriott International Inc?

How accurate were the past EPS estimates
for Marriott International Inc?

What are the EBIT projections
for Marriott International Inc?

How accurate were the past EBIT estimates
for Marriott International Inc?

Compare the revenue forecasts
for Marriott International Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Marriott International Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Marriott International Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Marriott International Inc compared to its peers.

Compare the P/E ratios
of Marriott International Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Marriott International Inc with its peers.

Analyze the financial leverage
of Marriott International Inc compared to its main competitors.

Show all profitability ratios
for Marriott International Inc.

Provide ROE
for Marriott International Inc.

Provide ROA
for Marriott International Inc.

Provide ROIC
for Marriott International Inc.

Provide ROCE
for Marriott International Inc.

Provide Gross Margin
for Marriott International Inc.

Provide Operating Margin
for Marriott International Inc.

Provide Net Margin
for Marriott International Inc.

Provide FCF Margin
for Marriott International Inc.

Show all solvency ratios
for Marriott International Inc.

Provide D/E Ratio
for Marriott International Inc.

Provide D/A Ratio
for Marriott International Inc.

Provide Interest Coverage Ratio
for Marriott International Inc.

Provide Altman Z-Score Ratio
for Marriott International Inc.

Provide Quick Ratio
for Marriott International Inc.

Provide Current Ratio
for Marriott International Inc.

Provide Cash Ratio
for Marriott International Inc.

What is the historical Revenue growth
over the last 5 years for Marriott International Inc?

What is the historical Net Income growth
over the last 5 years for Marriott International Inc?

What is the current Free Cash Flow
of Marriott International Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Marriott International Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Marriott International Inc

Current Assets 3.6B
Cash & Short-Term Investments 394m
Receivables 2.9B
Other Current Assets 259m
Non-Current Assets 22.6B
Long-Term Investments 307m
PP&E 2.5B
Intangibles 18.4B
Other Non-Current Assets 1.4B
Current Liabilities 8.5B
Accounts Payable 807m
Accrued Liabilities 3.3B
Other Current Liabilities 4.4B
Non-Current Liabilities 20.1B
Long-Term Debt 12.7B
Other Non-Current Liabilities 7.4B
Efficiency

Earnings Waterfall
Marriott International Inc

Revenue
24.8B USD
Cost of Revenue
-19.7B USD
Gross Profit
5.1B USD
Operating Expenses
-1.3B USD
Operating Income
3.8B USD
Other Expenses
-998m USD
Net Income
2.8B USD

Free Cash Flow Analysis
Marriott International Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

MAR Profitability Score
Profitability Due Diligence

Marriott International Inc's profitability score is 46/100. 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
46/100
Profitability
Score

Marriott International Inc's profitability score is 46/100. 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 drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for MAR is 279.11 USD with a low forecast of 202 USD and a high forecast of 344.4 USD.

Lowest
Price Target
202 USD
29% Downside
Average
Price Target
279.11 USD
3% Downside
Highest
Price Target
344.4 USD
20% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for MAR?

Click here to dive deeper.

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

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

MAR News

Other Videos

See Also

Discover More
What is the Intrinsic Value of one MAR stock?

The intrinsic value of one MAR stock under the Base Case scenario is 228.05 USD.

Is MAR stock undervalued or overvalued?

Compared to the current market price of 286.39 USD, Marriott International Inc is Overvalued by 20%.

Back to Top