NASDAQ
MAR
Last Price
US $372.95
KEY FIGURES
MKT CAP
$99.5B
EPS
TTM
$9.62
PEG
TTM
4.77x
P/E
TTM
39.59x
P/S
TTM
3.80x
YIELD
0.73%
GROWTH
Revenue Y/Y
19.89%
(FY vs FY)
EBITDA Y/Y
Cash Flow (DCF)
Fair Value
Market $372.95
-70.08%
Default assumptions
EBITDA Multiple
Fair Value
Market $372.95
-85.13%
Default assumptions
Valuation
Financial
Performance
Financial risk - Cash flow debt coverage.
Marriott International, Inc. cash flow to debt ratio of 18.80% indicates that the company cannot generate enough cash to cover its debt over time. This level indicates weak financial health.
Financial stability - Healthy cash flow growth.
Marriott International, Inc.'s free cash flow has increased 30.47% from $2.00G last year to $2.61G, signaling increasing performance
Financial risk - Healthy debt to equity ratio.
Marriott International, Inc.'s debt to equity ratio is -4.25, signaling that the company spent its equity and risk bankruptcy.
Financial risk - Healthy debt to equity ratio development.
Marriott International, Inc.'s debt to equity ratio is -4.25, signaling that the company spent its equity and risk bankruptcy.
Financial risk - Net debt/EBITDA.
Marriott International, Inc. has a net debt to EBITDA ratio of 3.73x, which exceeds the 3.00x threshold, indicating high leverage and potential financial risk
Financial stability - ICR.
Marriott International, Inc.'s interest coverage ratio of 5.12 indicates that earnings with good margin can cover interest payments on company debt
Financial stability - Profit margin growth.
Marriott International, Inc.'s profit margin has increased (2.75%) in the last year from 9.46% to 9.72%, signaling increasing performance
Financial risk - Short term assets vs short term liabilities.
Marriott International, Inc.'s short-term liabilities of $8.40G exceed its short-term assets of $3.58G, signaling financial risk
Increasing performance - ROA.
Marriott International, Inc.'s return on assets of 9.28% is higher than the 5.00% threshold, indicating efficient asset utilization
Decreasing performance - Absolute return on equity.
Marriott International, Inc.'s return on equity of -74.11%, is lower than 15.00%, indicating bad performance
Increasing performance - Earnings quality.
Marriott International, Inc.'s operating cash flow exceeds its net income, indicating high-quality earnings backed by actual cash generation
Increasing performance - Earnings stability.
Marriott International, Inc. had positive net income in 5.00 out of 5 years, indicating stable and consistent earnings
Increasing performance - Free cash flow.
Marriott International, Inc. has positive free cash flow, indicating the company generates cash after capital expenditures
Increasing performance - FCF yield.
Marriott International, Inc. has a free cash flow yield of 2.62%, which is above the 2.00% threshold, indicating strong cash generation relative to market value
Increasing performance - Healthy earnings growth.
Marriott International, Inc.'s yearly earnings has increased 9.52% since last year from $2.38G to $2.60G, signaling increasing performance
Increasing performance - Healthy revenue growth.
Marriott International, Inc.'s yearly revenue has increased 4.33% since last year from $25.10G to $26.19G, signaling increasing performance
Increasing performance - ROIC.
ROIC 15.35% (Source: FMP key-metrics). At or above the 10% threshold. Score: 2 of 2. The company is generating returns above the upper end of the typical US weighted-average cost of capital range under this definition of invested capital.
Increasing performance - 3-year revenue CAGR.
Marriott International, Inc.'s 3-year revenue CAGR of 8.02% is positive, indicating growing revenue over the past 3 years
Increasing performance - Revenue consistency.
Marriott International, Inc. had revenue growth in 5.00 out of 5 years, indicating consistent revenue performance
Decreasing performance - ROE consistency.
Marriott International, Inc. had positive ROE in only 2.00 out of 5 years, indicating inconsistent returns on equity
Overvalued - DCF valuation.
Marriott International, Inc. is overvalued relative to its fair value price of 111.59 based on Discounted Cash Flow model
Overvalued - Earnings yield.
Marriott International, Inc. has an earnings yield of 2.55%, which is below the 4.00% threshold, indicating the stock may be expensive relative to its earnings
Overvalued - EBITDA valuation.
Marriott International, Inc. is overvalued relative to its fair value price of 55.45 based on EBITDA multiple model
Overvalued - EV/EBITDA.
Marriott International, Inc. has an EV/EBITDA ratio of 24.46x, which exceeds the 20.00x threshold, indicating the stock may be overvalued relative to its operating earnings
Overvalued - PEG ratio value.
Marriott International, Inc. has a PEG-ratio over 1 which is considered overvalued
Overvalued - P/B ratio.
Marriott International, Inc. has negative shareholder equity; price-to-book is not meaningful and the check fails
Undervalued - P/S ratio.
Marriott International, Inc. has a price-to-sales ratio of 3.74x, which is below the 8.00x threshold, indicating reasonable valuation relative to its revenue
Profit margin
Current Ratio
Capital Returns
-74.11%
Return on equity
ROIC: 15.35%
Valuation History
39.6X
Price to Earnings
EV/EBITDA: 24.5X
Cash flow
Profit margin
57.92%
(FY vs FY)
Cash flow Y/Y
11.64%
(FY vs FY)
Base valuations use default assumptions. Customize in the Valuator.