Marriott International Inc
NASDAQ:MAR

Watchlist Manager
Marriott International Inc Logo
Marriott International Inc
NASDAQ:MAR
Watchlist
Price: 327.96 USD 0.94%
Market Cap: 88B USD

Relative Value

The Relative Value of one MAR stock under the Base Case scenario is hidden USD. Compared to the current market price of 327.96 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

vs History
28
vs Industry
25
Median 3Y
2.7
Median 5Y
2.9
Industry
1.4
Forward
3.3
vs History
22
vs Industry
21
Median 3Y
23.4
Median 5Y
25.4
Industry
20.1
Forward
32.3
vs History
23
vs Industry
13
Median 3Y
22.1
Median 5Y
25
Industry
9.5
vs History
30
vs Industry
30
Median 3Y
17.7
Median 5Y
18.7
Industry
18.2
vs History
vs Industry
0
Median 3Y
-26.9
Median 5Y
-20.7
Industry
2.1
vs History
28
vs Industry
26
Median 3Y
3.2
Median 5Y
3.4
Industry
1.9
Forward
3.9
vs History
30
vs Industry
10
Median 3Y
15.3
Median 5Y
16.2
Industry
3.8
vs History
33
vs Industry
18
Median 3Y
18.2
Median 5Y
19.5
Industry
10.6
Forward
18.8
vs History
31
vs Industry
25
Median 3Y
20.2
Median 5Y
21.5
Industry
16.5
Forward
22.2
vs History
23
vs Industry
13
Median 3Y
25.6
Median 5Y
29.2
Industry
11.3
vs History
19
vs Industry
15
Median 3Y
30.6
Median 5Y
33.2
Industry
16.3
vs History
0
vs Industry
15
Median 3Y
3.2
Median 5Y
2.7
Industry
1.3

Multiples Across Competitors

MAR Competitors Multiples
Marriott International Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
US
Marriott International Inc
NASDAQ:MAR
88.4B USD 3.4 33.8 21.1 24.7
US
Booking Holdings Inc
NASDAQ:BKNG
175.7B USD 6.7 34.8 17.8 19.1
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.1 263.9 145.8 177.8
MY
Grand Central Enterprises Bhd
KLSE:GCE
576.2B MYR 20 675.7 -88 216.6 -322 760.6 -77 681.2
US
Airbnb Inc
NASDAQ:ABNB
86.2B USD 7.2 32.8 27.6 27.6
US
Royal Caribbean Cruises Ltd
NYSE:RCL
83.7B USD 4.8 20.6 16 21.8
US
Hilton Worldwide Holdings Inc
NYSE:HLT
70.1B USD 6 42.1 29.3 31.3
CN
Trip.com Group Ltd
HKEX:9961
389.9B HKD 5.8 11.2 16.8 18
UK
Carnival PLC
LSE:CCL
31.1B GBP 1.6 15.2 312.1 501.6
US
Carnival Corp
NYSE:CCL
41.8B USD 1.6 15.8 9.3 15.1
US
Expedia Group Inc
NASDAQ:EXPE
36.8B USD 2.6 26.5 12.3 17.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
US
Marriott International Inc
NASDAQ:MAR
Average EV/EBITDA: 60.8
21.1
12%
1.8
US
Booking Holdings Inc
NASDAQ:BKNG
17.8
14%
1.3
CN
H
H World Group Ltd
BMV:HTHTN
145.8
13%
11.2
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -322 760.6 N/A N/A
US
Airbnb Inc
NASDAQ:ABNB
27.6
28%
1
US
Royal Caribbean Cruises Ltd
NYSE:RCL
16
14%
1.1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
29.3
20%
1.5
CN
Trip.com Group Ltd
HKEX:9961
16.8
20%
0.8
UK
Carnival PLC
LSE:CCL
312.1
7%
44.6
US
Carnival Corp
NYSE:CCL
9.3
10%
0.9
US
Expedia Group Inc
NASDAQ:EXPE
12.3
19%
0.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
US
Marriott International Inc
NASDAQ:MAR
Average EV/EBIT: 85.5
24.7
11%
2.2
US
Booking Holdings Inc
NASDAQ:BKNG
19.1
14%
1.4
CN
H
H World Group Ltd
BMV:HTHTN
177.8
17%
10.5
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -77 681.2 N/A N/A
US
Airbnb Inc
NASDAQ:ABNB
27.6
12%
2.3
US
Royal Caribbean Cruises Ltd
NYSE:RCL
21.8
15%
1.5
US
Hilton Worldwide Holdings Inc
NYSE:HLT
31.3
19%
1.6
CN
Trip.com Group Ltd
HKEX:9961
18
20%
0.9
UK
Carnival PLC
LSE:CCL
501.6
8%
62.7
US
Carnival Corp
NYSE:CCL
15.1
12%
1.3
US
Expedia Group Inc
NASDAQ:EXPE
17.8
19%
0.9