MAR
Marriott International Inc
Price:  
249.22 
USD
Volume:  
1,467,352.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

Marriott WACC - Weighted Average Cost of Capital

The WACC of Marriott International Inc (MAR) is 7.8%.

The Cost of Equity of Marriott International Inc (MAR) is 8.40%.
The Cost of Debt of Marriott International Inc (MAR) is 4.55%.

Range Selected
Cost of equity 7.30% - 9.50% 8.40%
Tax rate 15.70% - 21.90% 18.80%
Cost of debt 4.00% - 5.10% 4.55%
WACC 6.8% - 8.8% 7.8%
WACC

Marriott WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.75 0.83
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.30% 9.50%
Tax rate 15.70% 21.90%
Debt/Equity ratio 0.14 0.14
Cost of debt 4.00% 5.10%
After-tax WACC 6.8% 8.8%
Selected WACC 7.8%