Marriott International, Inc.

Marriott International, Inc.

MARยทNASDAQ

$376.75

-0.056%
Consumer CyclicalTravel Lodging

Marriott International, Inc. operates, franchises, and licenses hotel, residential, and timeshare properties worldwide. The company operates through U.S. and Canada, and International segments. It operates its properties under the JW Marriott, The Ritz-Carlton, Ritz-Carlton Reserve, W Hotels, The Luxury Collection, St. Regis, EDITION, Bulgari, Marriott Hotels, Sheraton, Delta Hotels, Marriott Executive Apartments, Marriott Vacation Club, Westin, Renaissance, Le Mรฉridien, Autograph Collection, Gaylord Hotels, Tribute Portfolio, Design Hotels, Courtyard, Residence Inn, Fairfield by Marriott, SpringHill Suites, Four Points, TownePlace Suites, Aloft, AC Hotels by Marriott, Protea Hotels, Element, and Moxy brand names. As of February 15, 2022, it operated approximately 7,989 properties under 30 hotel brands in 139 countries and territories. Marriott International, Inc. was founded in 1927 and is headquartered in Bethesda, Maryland.

At a Glance

Live Snapshot
Market Cap$99.34B
EPS9.5200
P/E Ratio39.57
Earnings Date08/04/2026
Marriott International, Inc.

Marriott International, Inc. Fair Value Envelope

MAR ยท NASDAQ

Our analysis suggests that MAR has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $376.75, this represents a potential HIDDEN relative to our calculated worth for Marriott International, Inc..

Intrinsic Value
Current Price: $376.75

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$448.6B
+ Cash & Equivalents$358.0M
Firm Value$449.0B
- Debt$17.1B
Equity Value$431.9B
/ Shares Outstanding268,351,795B
DCF Value$1.6K
UNDERVALUED BY 327%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$4.2B
$5.5B
$7.1B
$9.3B
$12.1B
$15.8B
$20.7B
$27.0B
$35.2B
$45.9B
Maintenance CapEx
-$157.6M
-$205.6M
-$268.3M
-$350.0M
-$456.6M
-$595.7M
-$777.2M
-$1.0B
-$1.3B
-$1.7B
Owner Earnings
$4.0B
$5.3B
$6.9B
$9.0B
$11.7B
$15.2B
$19.9B
$25.9B
$33.9B
$44.2B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$3.7B
$4.5B
$5.4B
$6.6B
$8.0B
$9.6B
$11.6B
$14.0B
$16.9B
$20.5B
Terminal Value represents 77.5% of Enterprise Value