MAR
Marriott International Inc
Price:  
247.55 
USD
Volume:  
1,752,939.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Marriott Intrinsic Value

%
Upside

As of 2024-07-18, the Intrinsic Value of Marriott International Inc (MAR) is 262.93 USD. This Marriott valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 247.55 USD, the upside of Marriott International Inc is %.

The range of the Intrinsic Value is 184.76 - 436.20 USD

247.55 USD
Stock Price
262.93 USD
Intrinsic Value
Intrinsic Value Details

Marriott Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 184.76 - 436.20 262.93 6.2%
DCF (Growth 10y) 254.57 - 561.75 350.84 41.7%
DCF (EBITDA 5y) 220.24 - 299.62 244.98 -1.0%
DCF (EBITDA 10y) 286.01 - 408.10 328.84 32.8%
Fair Value 252.96 - 252.96 252.96 2.18%
P/E 130.17 - 234.75 182.90 -26.1%
EV/EBITDA 116.03 - 192.92 150.88 -39.0%
EPV 54.36 - 91.04 72.70 -70.6%
DDM - Stable 77.47 - 212.93 145.20 -41.3%
DDM - Multi 147.25 - 314.61 200.62 -19.0%

Marriott Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 70,705.23
Beta 1.00
Outstanding shares (mil) 285.62
Enterprise Value (mil) 82,934.23
Market risk premium 4.60%
Cost of Equity 8.71%
Cost of Debt 4.53%
WACC 7.97%