The Discounted Cash Flow (DCF) valuation of Marriott International Inc (MAR) is 397.05 USD. With the latest stock price at 328.79 USD, the upside of Marriott International Inc based on DCF is 20.8%.
Based on the latest price of 328.79 USD and our DCF valuation, Marriott International Inc (MAR) is a buy. buying Marriott stocks now will result in a potential gain of 20.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.6% - 8.3% | 7.5% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 272.18 - 696.75 | 397.05 |
| Upside | -17.2% - 111.9% | 20.8% |