MARRIOTT INTERNATIONAL INC /MD/ (MAR)
Hotels & Motels · Consumer Discretionary · $50.6B
Intrinsic Value (Consensus)
$237.20
Current Price
$190.20
Margin of Safety
+24.7%
24.7% Below Intrinsic Value
Value: $237
Price: $190
Valuation Model Estimates
Current Price: $190.20
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%.
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
Data last updated: 2026-06-12
Source: Yahoo Finance