As of 2024-12-14, the Intrinsic Value of Marriott International Inc (MAR) is
263.83 USD. This Marriott valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 287.08 USD, the upside of Marriott International Inc is
-8.10%.
The range of the Intrinsic Value is 189.19 - 418.30 USD
263.83 USD
Intrinsic Value
Marriott Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
189.19 - 418.30 |
263.83 |
-8.1% |
| DCF (Growth 10y) |
271.88 - 559.73 |
366.35 |
27.6% |
| DCF (EBITDA 5y) |
208.43 - 262.51 |
236.92 |
-17.5% |
| DCF (EBITDA 10y) |
288.77 - 382.22 |
334.92 |
16.7% |
| Fair Value |
249.02 - 249.02 |
249.02 |
-13.26% |
| P/E |
133.43 - 265.05 |
185.71 |
-35.3% |
| EV/EBITDA |
96.54 - 197.83 |
143.43 |
-50.0% |
| EPV |
51.19 - 83.80 |
67.49 |
-76.5% |
| DDM - Stable |
76.19 - 196.50 |
136.35 |
-52.5% |
| DDM - Multi |
159.40 - 314.74 |
211.13 |
-26.5% |
Marriott Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
79,776.66 |
| Beta |
1.18 |
| Outstanding shares (mil) |
277.89 |
| Enterprise Value (mil) |
93,013.66 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.86% |
| Cost of Debt |
4.47% |
| WACC |
8.18% |