MARRIOTT INTERNATIONAL INC /MD/ (MAR)
Hotels & Motels · Consumer Discretionary · $106.1B
Intrinsic Value (Consensus)
$237.20
Current Price
$399.10
Margin of Safety
-40.6%
40.6% Above Intrinsic Value
Value: $237
Price: $399
Valuation Model Estimates
Current Price: $399.10
DCF (Discounted Cash Flow)
$284.20
Graham Number
Not applicable
—
Earnings Power Value
$92.33
Relative Value (P/E)
$190.20
Dividend Discount Model
$880.00
Consensus Value
$237.20
Model Assumptions
Discount Rate
10.3%
Growth Rate
14.2%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Health Score
D
47
Profitability
10/25
Strength
17/25
Valuation
7/25
Growth
13/25
Key Financials
- EPS (TTM)
- $9.51
- EPS (Forward)
- $10.86
- Book Value
- $-14.18
- P/E Ratio
- 20.0
- Forward P/E
- 17.5
- PEG Ratio
- —
- ROE
- N/A
- Debt/Equity
- —
- Revenue Growth
- 4.3%
- Earnings Growth
- 14.2%
- Dividend Yield
- 1.4%
- Beta
- 1.00
Similar Stocks (Consumer Discretionary)
NUSNU SKIN ENTERPRISES,...
$18.42+264.8%
SBHSally Beauty Holding...
$39.84+197.8%
HLFHERBALIFE LTD.
$32.12+171.7%
EDUCEDUCATIONAL DEVELOPM...
$3.93+171%
SPHSUBURBAN PROPANE PAR...
$43.28+152.1%
Data last updated: 2026-06-16
Source: Yahoo Finance