As of 2025-07-17, the Intrinsic Value of Marriott International Inc (MAR) is 272.31 USD. This Marriott valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 273.60 USD, the upside of Marriott International Inc is -0.50%.
The range of the Intrinsic Value is 196.87 - 423.59 USD
Based on its market price of 273.60 USD and our intrinsic valuation, Marriott International Inc (MAR) is overvalued by 0.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 196.87 - 423.59 | 272.31 | -0.5% |
| DCF (Growth 10y) | 284.43 - 567.45 | 379.30 | 38.6% |
| DCF (EBITDA 5y) | 243.70 - 298.51 | 270.56 | -1.1% |
| DCF (EBITDA 10y) | 324.05 - 416.98 | 368.13 | 34.6% |
| Fair Value | 226.00 - 226.00 | 226.00 | -17.40% |
| P/E | 127.35 - 253.30 | 192.47 | -29.7% |
| EV/EBITDA | 123.46 - 198.79 | 150.69 | -44.9% |
| EPV | 67.83 - 102.90 | 85.36 | -68.8% |
| DDM - Stable | 70.35 - 175.37 | 122.86 | -55.1% |
| DDM - Multi | 159.55 - 304.90 | 209.08 | -23.6% |
| Market Cap (mil) | 74,939.04 |
| Beta | 1.14 |
| Outstanding shares (mil) | 273.90 |
| Enterprise Value (mil) | 89,478.04 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.82% |
| Cost of Debt | 4.59% |
| WACC | 7.99% |