The Discounted Cash Flow (DCF) valuation of Marriott International Inc (MAR) is 272.31 USD. With the latest stock price at 272.58 USD, the upside of Marriott International Inc based on DCF is -0.1%.
Based on the latest price of 272.58 USD and our DCF valuation, Marriott International Inc (MAR) is a sell. selling Marriott stocks now will result in a potential gain of 0.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.0% | 8.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 196.87 - 423.59 | 272.31 |
| Upside | -27.8% - 55.4% | -0.1% |