The Discounted Cash Flow (DCF) valuation of Marriott International Inc (MAR) is 262.42 USD. With the latest stock price at 236.60 USD, the upside of Marriott International Inc based on DCF is 10.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 9.3% | 8.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 184.24 - 436.05 | 262.42 |
| Upside | -22.1% - 84.3% | 10.9% |