First Time Loading...

Marriott International Inc
NASDAQ:MAR

Watchlist Manager
Marriott International Inc Logo
Marriott International Inc
NASDAQ:MAR
Watchlist
Price: 236 USD -0.13% Market Closed
Updated: Apr 20, 2024
Section:
 

Relative Value

The Relative Value of one MAR stock under the Base Case scenario is 275.21 USD. Compared to the current market price of 236 USD, Marriott International Inc is Undervalued by 14%.

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
Base Case
275.21 USD
Undervaluation 14%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2.9
P/S
P/S
Price to Sales
2.9
vs History
34
vs Industry
24
Median 3Y
2.9
Median 5Y
2.6
Industry
1.5
Forward
2.7
More Details
22.2
P/E
P/E
Price to Earnings
22.2
vs History
65
vs Industry
29
Median 3Y
23
Median 5Y
25.7
Industry
20.1
Forward
24.9
More Details
21.6
P/OCF
P/OCF
Price to OCF
21.6
vs History
58
vs Industry
17
Median 3Y
23
Median 5Y
22.6
Industry
10.2
More Details
16.9
P/FCFE
P/FCFE
Price to FCFE
16.9
vs History
42
vs Industry
31
Median 3Y
16.9
Median 5Y
15.4
Industry
19.6
More Details
Negative
P/B
P/B
Price to Book Value
N/A
vs History
vs Industry
0
Median 3Y
37.7
Median 5Y
37.6
Industry
2.2
More Details
3.3
EV/S
EV/S
Enterprise Value to Sales
3.3
vs History
34
vs Industry
26
Median 3Y
3.4
Median 5Y
3
Industry
1.9
Forward
3.1
More Details
15.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
15.5
vs History
49
vs Industry
11
Median 3Y
15.7
Median 5Y
15.7
Industry
4
More Details
18.9
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
18.9
vs History
57
vs Industry
19
Median 3Y
19.5
Median 5Y
19.9
Industry
11.3
Forward
16
More Details
20.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
20.3
vs History
65
vs Industry
28
Median 3Y
21.2
Median 5Y
22.2
Industry
16.7
Forward
18.5
More Details
25
EV/OCF
EV/OCF
Enterprise Value to OCF
25
vs History
60
vs Industry
17
Median 3Y
26.5
Median 5Y
26.7
Industry
12.4
More Details
29.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
29.3
vs History
61
vs Industry
21
Median 3Y
30.8
Median 5Y
30.8
Industry
17.4
More Details
3.2
EV/IC
EV/IC
Enterprise Value to IC
3.2
vs History
4
vs Industry
15
Median 3Y
2.6
Median 5Y
2.4
Industry
1.4
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
68.6B USD 2.9 22.2 18.9 20.3
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 52.6 281.9 186.6 243.9
US
Booking Holdings Inc
NASDAQ:BKNG
117.5B USD 5.5 27.4 18.4 20
US
Airbnb Inc
NASDAQ:ABNB
100.3B USD 10.1 20.9 59 60.7
US
Hilton Worldwide Holdings Inc
NYSE:HLT
49.3B USD 4.8 43.2 23.9 25.5
US
Royal Caribbean Cruises Ltd
NYSE:RCL
33.1B USD 2.4 19.5 12 18.1
CN
Trip.com Group Ltd
HKEX:9961
243.3B HKD 11.4 -151.2 302 -518
US
Carnival Corp
NYSE:CCL
17.9B USD 0.8 44.2 9.2 18.4
US
Expedia Group Inc
NASDAQ:EXPE
17.7B USD 1.4 22.2 8.7 13.4
UK
Carnival PLC
LSE:CCL
13B GBP 0.7 40 491.3 1 100.8
UK
InterContinental Hotels Group PLC
LSE:IHG
12.9B GBP 3.5 21.4 156.6 179.6

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
ALPHA SPREAD
Join more than 129,400+ value investors using Alpha Spread
Create a 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 High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 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.