MAR Marriott International
Intrinsic value$102.29
Price (at call)$334.55
Margin of safety
-69.4%
vs market (rating basis)
-22.4%
Model unavailable; showing baseline valuation.
⚠ LLM error: empty response; using baseline
The story
Value drivers
| Revenue growth (Y1) | 8.0% |
| Terminal growth | 3.5% |
| Forecast horizon | 10y |
| Target operating margin | 11.5% |
| Years to target margin | 5 |
| Sales-to-capital | 2.16 |
| Beta | 1.12 |
| Failure probability | 0.0% |
| Cost of capital (WACC) | 9.2% |
| Terminal WACC | 8.8% |
Valuation bridge
| PV of explicit FCFF | 16.61B |
| PV of terminal value | 25.91B |
| Equity value | 26.67B |
| ÷ shares → per share | $102.29 |
News
score · 8 articles
- Hoi Hup acquires Four Points by Sheraton Sydney in Australia
- Apple Hospitality REIT Inc's Dividend Analysis
- Groom Guy Brings Black-Owned Luxury Grooming To Marriott’s Autograph Collection
- Winners And Losers Of Q2: Marriott (NASDAQ:MAR) Vs The Rest Of The Consumer Discretionary - Travel and Vacation Providers Stocks
- Summer Travel Season May Be Ending, but Marriott’s Stock Is Worth Checking In For
- Dual-branded Marriott hotel in San Antonio sells
- Marriott (MAR) Launches Luxury Collection Expeditions In Japan, Italy And Greece
- Groom Guy, A Black-Owned Luxury Men’s Grooming And Wellness Brand, Joins Marriott’s Autograph Collection
Projected free cash flow to the firm
| Yr | Revenue | Growth | Margin | NOPAT | Reinvest | FCFF | PV |
|---|---|---|---|---|---|---|---|
| 1 | 29.06B | 8.0% | 15.2% | 3.38B | 997.72M | 2.38B | 2.18B |
| 2 | 31.25B | 7.5% | 14.3% | 3.42B | 1.01B | 2.41B | 2.02B |
| 3 | 33.44B | 7.0% | 13.4% | 3.42B | 1.01B | 2.41B | 1.85B |
| 4 | 35.62B | 6.5% | 12.4% | 3.40B | 1.01B | 2.39B | 1.68B |
| 5 | 37.76B | 6.0% | 11.5% | 3.34B | 989.97M | 2.35B | 1.51B |
| 6 | 39.85B | 5.5% | 11.5% | 3.52B | 961.76M | 2.56B | 1.51B |
| 7 | 41.84B | 5.0% | 11.5% | 3.70B | 922.19M | 2.78B | 1.50B |
| 8 | 43.73B | 4.5% | 11.5% | 3.87B | 871.17M | 3.00B | 1.48B |
| 9 | 45.48B | 4.0% | 11.5% | 4.02B | 808.83M | 3.21B | 1.45B |
| 10 | 47.07B | 3.5% | 11.5% | 4.16B | 735.55M | 3.43B | 1.42B |