Marriott International Inc
NASDAQ:MAR

Watchlist Manager
Marriott International Inc Logo
Marriott International Inc
NASDAQ:MAR
Watchlist
Price: 283.84 USD -1.38% Market Closed
Market Cap: 76.2B USD
Section:
 

Relative Value

The Relative Value of one MAR stock under the Base Case scenario is hidden USD. Compared to the current market price of 283.84 USD, Marriott International Inc is hidden .

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

MAR Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

2.9
P/S
P/S
Price to Sales
2.9
vs History
41
vs Industry
25
Median 3Y
2.7
Median 5Y
2.8
Industry
1.4
Forward
2.9
More Details
29.3
P/E
P/E
Price to Earnings
29.3
vs History
33
vs Industry
21
Median 3Y
23.2
Median 5Y
25.4
Industry
20
Forward
28
More Details
28.3
P/OCF
P/OCF
Price to OCF
28.3
vs History
31
vs Industry
13
Median 3Y
22
Median 5Y
24.1
Industry
9.6
More Details
20.4
P/FCFE
P/FCFE
Price to FCFE
20.4
vs History
33
vs Industry
30
Median 3Y
17.7
Median 5Y
18.7
Industry
18.6
More Details
Negative
P/B
P/B
Price to Book Value
N/A
vs History
vs Industry
0
Median 3Y
-26.2
Median 5Y
24.9
Industry
2.1
More Details
3.5
EV/S
EV/S
Enterprise Value to Sales
3.5
vs History
41
vs Industry
26
Median 3Y
3.2
Median 5Y
3.4
Industry
1.9
Forward
3.4
More Details
16.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
16.9
vs History
41
vs Industry
10
Median 3Y
15.3
Median 5Y
16.2
Industry
3.8
More Details
18.7
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
18.7
vs History
60
vs Industry
18
Median 3Y
18.1
Median 5Y
19.3
Industry
10.5
Forward
16.6
More Details
21.8
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
21.8
vs History
46
vs Industry
25
Median 3Y
20.2
Median 5Y
21.5
Industry
16.2
Forward
19.6
More Details
33.4
EV/OCF
EV/OCF
Enterprise Value to OCF
33.4
vs History
33
vs Industry
13
Median 3Y
25.6
Median 5Y
27.8
Industry
11.3
More Details
46.8
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
46.8
vs History
28
vs Industry
15
Median 3Y
30
Median 5Y
32.1
Industry
15.9
More Details
3.4
EV/IC
EV/IC
Enterprise Value to IC
3.4
vs History
9
vs Industry
15
Median 3Y
3.2
Median 5Y
2.7
Industry
1.3
More Details

Multiples Across Competitors

MAR Competitors Multiples
Marriott International Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Marriott International Inc
NASDAQ:MAR
76.5B USD 2.9 29.3 18.7 21.8
US
Booking Holdings Inc
NASDAQ:BKNG
167.9B USD 6.4 33.3 17 18.2
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42 263.6 145.7 177.6
US
Airbnb Inc
NASDAQ:ABNB
77.4B USD 6.5 29.4 24.3 24.3
US
Royal Caribbean Cruises Ltd
NYSE:RCL
67.6B USD 3.9 16.6 13.4 18.3
US
Hilton Worldwide Holdings Inc
NYSE:HLT
62.7B USD 5.3 37.7 26.7 28.4
CN
Trip.com Group Ltd
HKEX:9961
356.9B HKD 5.4 10.4 15.3 16.4
US
Carnival Corp
NYSE:CCL
33.5B USD 1.3 12.7 8.1 13.2
US
Expedia Group Inc
NASDAQ:EXPE
32.1B USD 2.2 23.2 10.7 15.4
UK
Carnival PLC
LSE:CCL
23.3B GBP 1.2 11.8 335.2 547.1
US
Viking Holdings Ltd
NYSE:VIK
30.1B USD 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Marriott International Inc
NASDAQ:MAR
Average EV/EBITDA: 61.5
18.7
12%
1.6
US
Booking Holdings Inc
NASDAQ:BKNG
17
14%
1.2
CN
H
H World Group Ltd
BMV:HTHTN
145.7
13%
11.2
US
Airbnb Inc
NASDAQ:ABNB
24.3
28%
0.9
US
Royal Caribbean Cruises Ltd
NYSE:RCL
13.4
14%
1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
26.7
20%
1.3
CN
Trip.com Group Ltd
HKEX:9961
15.3
20%
0.8
US
Carnival Corp
NYSE:CCL
8.1
9%
0.9
US
Expedia Group Inc
NASDAQ:EXPE
10.7
19%
0.6
UK
Carnival PLC
LSE:CCL
335.2
10%
33.5
US
V
Viking Holdings Ltd
NYSE:VIK
Not Available
23%
N/A

See Also

Summary
MAR intrinsic value, competitors valuation, and company profile.
DCF Valuation
MAR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
MAR stock valuation using valuation multiples.
Wall Street Estimates
MAR price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
MAR stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 301,900+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.