SV
M
Consumer CyclicalLodgingUnited States

MAR.US · Marriott International, Inc.

NMS · US · USD

Latest price349.82 USD
30D-13.17%
Vs. base value-10.5%

Research summary

MAR.US latest organized financial period shows revenue grew +4.33% YoY and net income grew +9.52% YoY. Current price is about 350 USD, while the model base case is about 391 USD; the current price sits -10.5% versus the base case. This summary is intended for public-information research and model review.

Key financial trend

Annual financial metrics with switchable views. · Unit: USD

10 records
Revenue26B USD
Net income3B USD
Free cash flow3B USD
Operating cash flow3B USD

Price trend

Price date: 2026/04/28 · Updated: 2026/04/29 07:22

Valuation model range

Hover each model row to inspect formulas and inputs.

Current price349.82 USD
Base value390.78 USD
Vs. base-10.5%
Price date2026/04/28
241.55 USD390.78 USD509.19 USD

-10.48%

Calculated

DCF

Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.

314.20 USD543.72 USD734.26 USD

-35.66%

543.72 USDCurrent price is 35.7% below the base model value.
Calculated

Owner Earnings

Uses recent net income as an owner-earnings proxy and discounts scenario growth.

241.55 USD390.78 USD509.19 USD

-10.48%

390.78 USDCurrent price is 10.5% below the base model value.
Calculated

Reverse DCF

Solves the forward FCF growth rate implied by the current price.

Implied growth10.2%

Current price implies roughly 10.2% annualized FCF growth.

10.2%Current price implies roughly 10.2% annualized FCF growth.
Calculated

Earnings Power Value

Estimates earnings power value without assuming growth.

125.94 USD125.94 USD125.94 USD

+178%

125.94 USDCurrent price is 177.8% above the base model value.

Updated: 2026/04/29 07:22

Ad placement

Quarterly and annual financial table

Financial DetailsShowing latest 5 / 10
PeriodTypeRevenueNet IncomeFree Cash FlowDiluted EPS
2025/12/30Annual26B USD3B USD3B USD9.51
2024/12/30Annual25B USD2B USD2B USD8.33
2023/12/30Annual24B USD3B USD3B USD10.18
2022/12/30Annual21B USD2B USD2B USD7.24
2021/12/30Annual14B USD1B USD994M USD3.34
Ad placement