Last Price$246.3(4.2%)
Market Cap$70.3B
LTM Free Cash Flow
$1,999.0M
Reverse DCF (Implied FCF growth)
16.3%
3Y Free Cash Flow CAGR
26.2%
LTM Revenue
$25.1B
Reverse DCF (Implied Revenue growth)
13.3%
at normalized FCF margin 9.9%
3Y Revenue CAGR
21.9%
MAR Reverse DCF Model
Implied FCF growth
Implied Revenue growth
Reverse DCF Assumptions and Outputs
as of Dec 31, 2024
1,999.0M
Long-Term growth rate
2.5%
9.8%
FX rate
1.0
278.3
Last share price
278.3
Implied FCF growth 1-10Y
16.3%
Implied Free Cash Flow growth vs Historical average vs Industry growth
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.
Undervalued stocks right now
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Low P/E stocks
Explore the best low P/E stocks to buy in 2025, featuring top companies trading at low P/E ratios.
3M Return 7.5%
S&P Outperformance -5.5%
Next 3M Predicted Return 10.2%
Undervalued dividend stocks
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.
3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%
MAR Free Cash Flow
Annual
Quarterly
LTM
MAR Growth
Annual
Quarterly
LTM
Industry Median
5Y Historical Average
Benchmark
Crunching data... Almost there!
Crunching data... Almost there!
MAR vs Peer Set: Reverse DCF comparison
Implied FCF growth
Implied Revenue growth
General
REVERSE DCF
Financial metrics
Company name
Implied Free Cash Flow growth
FCF margin
3Y avg FCF growth
3Y avg Revenue growth
Marriott International, Inc.MAR
16.3%
8.0%
30.6%
9.4%
Median Peer Set
16.6%
83.7%
12.5%
Hyatt Hotels CorporationH
12.9%
6.9%
6.4%
10.0%
Choice Hotels International, Inc.CHH
12.3%
11.0%
28.9%
8.4%
Hilton Worldwide Holdings Inc.HLT
11.7%
16.2%
437.8%
5.2%
Wyndham Hotels & Resorts, Inc.WH
10.1%
16.9%
96.5%
2.9%
InterContinental Hotels Group PLCIHG
0.0%
17.1%
71.0%
14.9%
Atour Lifestyle Holdings LimitedATAT
(2.7%)
24.7%
1,990.9%
37.2%
H World Group LimitedHTHT
(8.8%)
26.5%
135.1%
22.0%
GreenTree Hospitality Group Ltd.GHG
(17.7%)
17.1%
6.6%
15.6%
The InterGroup CorporationINTG
(26.2%)
9.5%
204.5%
3.6%
Soho House & Co Inc.SHCO
(100.0%)
(2.9%)
(1.1%)
21.5%
Explore more intrinsic value tools hub for MAR
DCF value calculator
Peter Lynch Fair Value
Discount rate
Relative Value
Earnings growth model
Peter Lynch charts
Margin of safety
Intrinsic Value
Earnings Power Value
Ben Graham Fair Value
FAQ
What is Marriott International, Inc. Reverse DCF (discounted cash flow) valuation?
As of Dec 31, 2024, Marriott International, Inc.'s Reverse Discounted Cash Flow (DCF) valuation estimates its Free Cash Flow growth at 16.3%.
What is Marriott International, Inc. WACC?
As of Dec 31, 2024, Marriott International, Inc.'s Weighted Average Cost of Capital (WACC) is approximately 9.8%.
What is Marriott International, Inc. Free Cash Flow?
As of Dec 31, 2024, Marriott International, Inc.'s Free Cash Flow is $1,999.0M.