MAR
Marriott International Inc
Price:  
257.91 
USD
Volume:  
1,925,623.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Marriott DCF Valuation - Growth Exit 5Y

13.8%
Upside

What is the DCF valuation of Marriott??

The Discounted Cash Flow (DCF) valuation of Marriott International Inc (MAR) is 293.46 USD. With the latest stock price at 257.91 USD, the upside of Marriott International Inc based on DCF is 13.8%.

Is Marriott a buy or a sell?

Based on the latest price of 257.91 USD and our DCF valuation, Marriott International Inc (MAR) is a buy. buying Marriott stocks now will result in a potential gain of 13.8%.

Range Selected
WACC / Discount Rate 6.7% - 8.6% 7.6%
Long-term Growth Rate 1.0% - 3.0% 2.0%
Fair Price 211.71 - 460.25 293.46
Upside -17.9% - 78.5% 13.8%
257.91 USD
Stock Price
293.46 USD
Fair Price