MAR Fair Value Estimate
$232.6534.5% overvalued
Blended fair value estimate based on DCF, Graham Number, and earnings-based models.
Marriott International Inc - Class A
Exchange: NASDAQSector: Consumer CyclicalIndustry: Lodging
Marriott International, Inc. is based in Bethesda, Maryland, USA, and encompasses a portfolio of over 9,300 properties across more than 30 leading brands in 144 countries and territories. Marriott operates, franchises, and licenses hotel, residential, timeshare, and other lodging properties all around the world. The company offers Marriott Bonvoy ®, its highly awarded travel platform.
Did you know?
Pays a 0.75% dividend yield.
Current Price
$354.97
-1.86%GoodMoat Value
$232.65
34.5% overvaluedProfile
Valuation (TTM)
Market Cap$95.26B
P/E36.62
EV$104.35B
P/B—
Shares Out268.35M
P/Sales3.64
Revenue$26.19B
EV/EBITDA23.32
Marriott International Inc - Class A (MAR) Valuation
MAR Valuation Metrics
FCF$2.61B
FCF Growth Rate16.71%
EPS Growth (CAGR)12.65%
WACC10.00%
Fair Value Models
Graham Number, PEG-based, and Earnings-based models
View Fair Value →MAR Valuation & Fair Value Analysis
Marriott International Inc - Class A (MAR) valuation analysis using multiple fair value methodologies. GoodMoat calculates a blended fair value target using discounted cash flow (DCF) analysis, the Graham Number, and earnings-based valuation models.
The GoodMoat Fair Value target for Marriott International Inc - Class A is $232.65. The current stock price is $354.97, suggesting the stock is 52.6% overvalued.
The price-to-earnings (P/E) ratio is 36.62. Price-to-sales ratio is 3.64. Enterprise value to EBITDA is 23.32. PEG ratio is 30.21.
GoodMoat's valuation models include the Graham Number (based on EPS and book value), an earnings-based model (discounted future EPS), and a PEG-adjusted valuation. The three models are averaged to produce a blended fair value estimate. Use these tools alongside the DCF calculator and reverse DCF to form a comprehensive view of Marriott International Inc - Class A's intrinsic value.