The Discounted Cash Flow (DCF) valuation of Marriott International Inc (MAR) is 291.17 USD. With the latest stock price at 260.69 USD, the upside of Marriott International Inc based on DCF is 11.7%.
Based on the latest price of 260.69 USD and our DCF valuation, Marriott International Inc (MAR) is a buy. buying Marriott stocks now will result in a potential gain of 11.7%.
| Range | Selected | |
| WACC / Discount Rate | 6.7% - 8.6% | 7.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 210.58 - 454.55 | 291.17 |
| Upside | -19.2% - 74.4% | 11.7% |