
Marriott International Inc
NASDAQ:MAR

Intrinsic Value
The intrinsic value of one
MAR
stock under the Base Case scenario is
234.325
USD.
Compared to the current market price of 252.365 USD,
Marriott International Inc
is
Overvalued by 7%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Marriott International Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Marriott International Inc
Balance Sheet Decomposition
Marriott International Inc
Current Assets | 3.5B |
Cash & Short-Term Investments | 396m |
Receivables | 2.8B |
Other Current Assets | 294m |
Non-Current Assets | 22.7B |
Long-Term Investments | 298m |
PP&E | 2.7B |
Intangibles | 18.2B |
Other Non-Current Assets | 1.5B |
Free Cash Flow Analysis
Marriott International Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Marriott International Inc
Revenue
|
25.1B
USD
|
Cost of Revenue
|
-20B
USD
|
Gross Profit
|
5.1B
USD
|
Operating Expenses
|
-1.3B
USD
|
Operating Income
|
3.8B
USD
|
Other Expenses
|
-1.5B
USD
|
Net Income
|
2.4B
USD
|
MAR Profitability Score
Profitability Due Diligence
Marriott International Inc's profitability score is 45/100. The higher the profitability score, the more profitable the company is.

Score
Marriott International Inc's profitability score is 45/100. The higher the profitability score, the more profitable the company is.
MAR Solvency Score
Solvency Due Diligence
Marriott International Inc's solvency score is 45/100. The higher the solvency score, the more solvent the company is.

Score
Marriott International Inc's solvency score is 45/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
MAR Price Targets Summary
Marriott International Inc
According to Wall Street analysts, the average 1-year price target for
MAR
is 277.948 USD
with a low forecast of 207.05 USD and a high forecast of 346.5 USD.
Dividends
Current shareholder yield for MAR is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
MAR
stock under the Base Case scenario is
234.325
USD.
Compared to the current market price of 252.365 USD,
Marriott International Inc
is
Overvalued by 7%.