The Discounted Cash Flow (DCF) valuation of Marriott International Inc (MAR) is 262.96 USD. With the latest stock price at 291.73 USD, the upside of Marriott International Inc based on DCF is -9.9%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.3% | 8.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 188.90 - 415.49 | 262.96 |
| Upside | -35.2% - 42.4% | -9.9% |