NASDAQ
MAR
Last Price
US $358.57
KEY FIGURES
MKT CAP
$93.5B
EPS
TTM$9.64
EPS Growth (1Y)
13.93%
PEG
TTM-
P/E
TTM37.22x
P/S
TTM3.58x
YIELD
0.8%
GROWTH (5Y CAGR)
Revenue
19.89%
EBITDA
Base Cash Flow Valuation (DCF)
Fair Value
Market $358.57
-69.39%
Default assumptions
Base EBITDA Valuation
Fair Value
Market $358.57
-84.79%
Valuation
Financial
Performance
Cash flow to 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.
Free cash flow growth
Marriott International, Inc.'s free cash flow has increased 30.47% from $2.00B last year to $2.61B, signaling increasing performance
Debt-to-equity ratio
Marriott International, Inc.'s debt to equity ratio is -3.93, signaling that the company spent its equity and risk bankruptcy.
Debt-to-equity trend
Marriott International, Inc.'s debt has increased relative to shareholder equity from -5.09 last year to -3.93 today, signaling weakened financials
Net debt to 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
Interest coverage
Marriott International, Inc.'s interest coverage ratio of 5.01 indicates that earnings with good margin can cover interest payments on company debt
Profit margin growth
Marriott International, Inc.'s profit margin was 9.46% last year and is 9.62% this year, signaling increasing performance
Current ratio
Marriott International, Inc.'s short-term liabilities of $8.40B exceed its short-term assets of $3.58B, signaling financial risk
Return on assets
Marriott International, Inc.'s return on assets of 9.21% is higher than the 5.00% threshold, indicating efficient asset utilization
Return on equity
Marriott International, Inc.'s return on equity of -66.73%, is lower than 15.00%, indicating bad performance
Earnings quality
Marriott International, Inc.'s operating cash flow exceeds its net income, indicating high-quality earnings backed by actual cash generation
Earnings stability
Marriott International, Inc. had positive net income in 5 out of 5 years, indicating stable and consistent earnings
Positive free cash flow
Marriott International, Inc. has positive free cash flow, indicating the company generates cash after capital expenditures
Free cash flow yield
Marriott International, Inc. has a free cash flow yield of 2.84%, which is above the 2.00% threshold, indicating strong cash generation relative to market value
Earnings growth
Marriott International, Inc.'s yearly earnings has increased 9.52% since last year from $2.38B to $2.60B, signaling increasing performance
Revenue growth
Marriott International, Inc.'s yearly revenue has increased 4.33% since last year from $25.10B to $26.19B, signaling increasing performance
Return on invested capital
ROIC 18.61% (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.
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
Revenue consistency
Marriott International, Inc. had revenue growth in 5 out of 5 years, indicating consistent revenue performance
Return on equity consistency
Marriott International, Inc. had positive ROE in only 2 out of 5 years, indicating inconsistent returns on equity
Base Cash Flow Valuation (DCF)
Marriott International, Inc. is overvalued relative to its fair value price of 109.76 based on Base Cash Flow Valuation (DCF) model
Earnings yield (TTM)
Marriott International, Inc. has an earnings yield of 2.74%, which is below the 4.00% threshold, indicating the stock may be expensive relative to its earnings
Base EBITDA Valuation
Marriott International, Inc. is overvalued relative to its fair value price of 54.54 based on Base EBITDA Valuation model
EV/EBITDA (FY)
Marriott International, Inc. has an EV/EBITDA ratio of 24.18x, which exceeds the 20.00x threshold, indicating the stock may be overvalued relative to its operating earnings
PEG ratio (TTM/FY)
Marriott International, Inc. had non-positive diluted EPS five years ago; the PEG ratio is not meaningful and the check fails.
Price-to-book ratio (FY)
Marriott International, Inc. has negative shareholder equity; price-to-book is not meaningful and the check fails
Price-to-sales ratio (TTM)
Marriott International, Inc. has a price-to-sales ratio of 3.51x, which is below the 8.00x threshold, indicating reasonable valuation relative to its revenue
Profit margin
Current Ratio
Capital Returns
-66.73%
Return on equity
ROIC: 18.61%
Valuation History
37.4X
Price to Earnings
EV/EBITDA: 23.5X
Cash flow
Profit margin
57.92%
Cash flow
11.64%
Default assumptions
Base valuations use default assumptions. Customize in the Valuator.