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%.
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% |