
Marriott International Inc
NASDAQ:MAR

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:

Valuation History
Marriott International Inc
Fundamental Analysis

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.
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.

Revenue & Expenses Breakdown
Marriott International Inc
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 |
Free Cash Flow Analysis
Marriott International Inc
USD | |
Free Cash Flow | USD |
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
|
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.

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.

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
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.
Dividends
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?
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%.