NEW
Stock Screener with Intrinsic Value
Marriott International, Inc. (MAR)
Last Price$290.5(0.0%)
Market Cap$81.8B
WACC
9.9%
Cost of Equity
11.4%
Cost of Debt
0.9%
Debt to Equity
17.7%
Beta
0.8
Stock quality
7/10
Good
MAR WACC
Crunching data... Almost there!
Best stock ideas on the market right now
With Value Sense, you can find undervalued stocks list with intrinsic value. Discover more stock market investment ideas.
MAR Cost of Equity
Crunching data... Almost there!
MAR vs Peer Set: Discount Rate Comparison
WACC
Cost of Equity
General
Discount rate
financials
Company name
Revenue growth
EPS growth
Net Income margin
Marriott International, Inc.MAR
9.9%
14.2%
40.7%
13.0%
Median Peer Set
8.2%
16.8%
(4.6%)
15.8%
Hyatt Hotels CorporationH
9.6%
13.2%
(49.6%)
3.3%
Hilton Worldwide Holdings Inc.HLT
9.0%
16.7%
(4.6%)
11.1%
Wyndham Hotels & Resorts, Inc.WH
8.4%
(6.7%)
(13.0%)
20.7%
Atour Lifestyle Holdings LimitedATAT
8.3%
95.7%
549.8%
15.8%
Choice Hotels International, Inc.CHH
8.2%
10.1%
(15.5%)
16.7%
H World Group LimitedHTHT
6.1%
49.8%
N/A
18.7%
GreenTree Hospitality Group Ltd.GHG
4.7%
63.4%
N/A
16.6%
Soho House & Co Inc.SHCO
4.0%
16.8%
(45.5%)
(10.4%)
Sonder Holdings Inc.SOND
0.8%
30.6%
68.1%
(49.1%)
Explore more intrinsic value tools hub for MAR
Peter Lynch Fair Value
Margin of safety
Reverse DCF
Relative Value
DCF value calculator
Ben Graham Fair Value
Intrinsic Value
Peter Lynch charts
Earnings growth model
Earnings Power Value
Loved by
investors
worldwide
investors
worldwide
10K+
Investors
use our platform
#1
Top value investing hub
with all necessary tools
1K+
Experienced investors
in our community
4.9
Average rating across
all rating platforms
FAQ
What is Marriott International, Inc.'s discount rate as of Feb 03, 2025?
As of Feb 03, 2025, Marriott International, Inc.'s discount rate is 9.86%. This rate is determined based on the weighted average cost of capital (WACC) and the cost of equity, factoring in Marriott International, Inc.'s capital structure and risk profile.
What is Marriott International, Inc.'s weighted average cost of capital (WACC)?
Marriott International, Inc.'s WACC as of Feb 03, 2025, is 9.86%. This value is calculated by blending the cost of debt and cost of equity, reflecting the company’s overall cost of financing its operations.
What is Marriott International, Inc.'s cost of equity?
Marriott International, Inc.'s cost of equity is 11.4%, as of Feb 03, 2025. This is the return that shareholders expect based on the stock's risk level and market conditions, used to calculate the discount rate for valuing future cash flows.