MAR
Marriott International Inc
Price:  
238.28 
USD
Volume:  
839,674.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Marriott DCF Valuation - Growth Exit 5Y

15.5%
Upside

The Discounted Cash Flow (DCF) valuation of Marriott International Inc (MAR) is 275.19 USD. With the latest stock price at 238.28 USD, the upside of Marriott International Inc based on DCF is 15.5%.

Range Selected
WACC / Discount Rate 6.7% - 8.8% 7.7%
Long-term Growth Rate 1.0% - 3.0% 2.0%
Fair Price 198.29 - 436.29 275.19
Upside -16.8% - 83.1% 15.5%
238.28 USD
Stock Price
275.19 USD
Fair Price