The WACC of Marriott International Inc (MAR) is 7.7%.
| Range | Selected | |
| Cost of equity | 7.20% - 9.60% | 8.40% |
| Tax rate | 15.70% - 21.90% | 18.80% |
| Cost of debt | 4.00% - 4.90% | 4.45% |
| WACC | 6.6% - 8.7% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.72 | 0.84 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.20% | 9.60% |
| Tax rate | 15.70% | 21.90% |
| Debt/Equity ratio | 0.18 | 0.18 |
| Cost of debt | 4.00% | 4.90% |
| After-tax WACC | 6.6% | 8.7% |
| Selected WACC | 7.7% | |