Last Price$246.3(4.2%)
Market Cap$70.3B
LTM Net Debt
$14.8B
YoY Growth
+19.5%
3Y CAGR
+14.7%
5Y CAGR
+5.1%
Stock quality & Intrinsic value
6/10
5.7% overvalued
Marriott International, Inc. Net Debt
Annual
Quarterly
LTM
Crunching data... Almost there!
| Dec'05 | Dec'06 | Dec'07 | Jan'09 | Jan'10 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Net Debt | $1,534.0M | $1,640.0M | $2,633.0M | $2,961.0M | $2,183.0M | $2,324.0M | $2,069.0M | $2,847.0M | $3,027.0M | $3,684.0M | $4,011.0M | $7,648.0M | $8,197.0M | $9,331.0M | $11.6B | $10.3B | $9,843.0M | $10.6B | $12.4B | $14.8B |
Overvalued or undervalued?
Check the intrinsic value for MAR
and see if it's the right time to invest.
Marriott International, Inc. (MAR) Net Debt comparison analysis
General
LTM Net Debt
Growth
Company name
YoY growth
3Y CAGR
5Y CAGR
Marriott International, Inc.MAR
$14.8B
19.5%
14.7%
5.1%
Median Peer Set
$2,260.0M
12.6%
8.2%
3.4%
Hilton Worldwide Holdings Inc.HLT
$10.7B
13.5%
8.6%
4.4%
Hyatt Hotels CorporationH
$4,011.0M
64.3%
7.8%
29.8%
H World Group LimitedHTHT
$3,998.6M
(4.3%)
(8.2%)
1.5%
Wyndham Hotels & Resorts, Inc.WH
$2,859.0M
35.4%
12.8%
7.1%
InterContinental Hotels Group PLCIHG
$2,673.0M
43.9%
10.5%
11.8%
Choice Hotels International, Inc.CHH
$1,847.0M
11.6%
45.8%
16.8%
Soho House & Co Inc.SHCO
$1,350.9M
(35.9%)
(5.1%)
N/A
The InterGroup CorporationINTG
$180.9M
8.9%
2.9%
2.5%
GreenTree Hospitality Group Ltd.GHG
$29.2M
(61.8%)
N/A
N/A
Atour Lifestyle Holdings LimitedATAT
($367.1M)
169.7%
40.3%
N/A
MAR key stats
USD
Millions
Billions
Annual
Quarterly
Trailing
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
| Dec'05 | Dec'06 | Dec'07 | Jan'09 | Jan'10 | Dec'10 | Dec'11 | Dec'12 | Dec'13 | Dec'14 | Dec'15 | Dec'16 | Dec'17 | Dec'18 | Dec'19 | Dec'20 | Dec'21 | Dec'22 | Dec'23 | Dec'24 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 11,550.0 14.4% | 12,160.0 5.3% | 12,990.0 6.8% | 12,879.0 (0.9%) | 10,908.0 (15.3%) | 11,691.0 7.2% | 12,317.0 5.4% | 11,814.0 (4.1%) | 12,784.0 8.2% | 13,796.0 7.9% | 14,486.0 5.0% | 17,072.0 17.9% | 20,452.0 19.8% | 20,690.0 1.2% | 20,972.0 1.4% | 10,571.0 (49.6%) | 13,857.0 31.1% | 20,773.0 49.9% | 23,713.0 14.2% | 25,100.0 5.8% |
| Cost of Goods Sold (COGS) | 10,242.0 | 10,472.0 | 11,034.0 | 11,256.0 | 9,673.0 | 10,216.0 | 11,039.0 | 10,229.0 | 11,070.0 | 11,830.0 | 12,363.0 | 14,446.0 | 16,639.0 | 17,150.0 | 17,755.0 | 9,112.0 | 11,056.0 | 16,215.0 | 18,589.0 | 19,999.0 |
% margin | 1,308.0 11.3% | 1,688.0 13.9% | 1,956.0 15.1% | 1,623.0 12.6% | 1,235.0 11.3% | 1,475.0 12.6% | 1,278.0 10.4% | 1,585.0 13.4% | 1,714.0 13.4% | 1,966.0 14.3% | 2,123.0 14.7% | 2,626.0 15.4% | 3,813.0 18.6% | 3,540.0 17.1% | 3,217.0 15.3% | 1,459.0 13.8% | 2,801.0 20.2% | 4,558.0 21.9% | 5,124.0 21.6% | 5,101.0 20.3% |
| Operating Expenses | 753.0 | 677.0 | 768.0 | 783.0 | 722.0 | 780.0 | 752.0 | 645.0 | 726.0 | 807.0 | 773.0 | 872.0 | 1,150.0 | 1,153.0 | 1,279.0 | 1,108.0 | 1,043.0 | 1,084.0 | 1,260.0 | 1,334.0 |
| Research & Development Expenses (R&D) | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | (0.0) | 0.0 | 0.0 | 0.0 | 0.0 |
| Selling, General & Administrative Expenses (SG&A) | 753.0 | 674.0 | 785.0 | 803.0 | 722.0 | 780.0 | 752.0 | 645.0 | 726.0 | 659.0 | 634.0 | 704.0 | 921.0 | 927.0 | 938.0 | 762.0 | 823.0 | 891.0 | 1,011.0 | 1,074.0 |
% margin | 555.0 4.8% | 1,011.0 8.3% | 1,188.0 9.1% | 785.0 6.1% | (152.0) (1.4%) | 695.0 5.9% | 526.0 4.3% | 940.0 8.0% | 988.0 7.7% | 1,159.0 8.4% | 1,350.0 9.3% | 1,368.0 8.0% | 2,504.0 12.2% | 2,232.0 10.8% | 1,800.0 8.6% | 246.0 2.3% | 1,750.0 12.6% | 3,529.0 17.0% | 3,924.0 16.5% | 3,767.0 15.0% |
| Interest Income | 0.0 | 0.0 | 0.0 | 39.0 | 25.0 | 19.0 | 14.0 | 17.0 | 23.0 | 30.0 | 29.0 | 35.0 | 38.0 | 22.0 | 26.0 | 27.0 | 28.0 | 26.0 | 30.0 | 40.0 |
| Interest Expense | 0.0 | 0.0 | 0.0 | 163.0 | 118.0 | 180.0 | 164.0 | 137.0 | 120.0 | 115.0 | 167.0 | 234.0 | 288.0 | 340.0 | 394.0 | 445.0 | 420.0 | 403.0 | 565.0 | 695.0 |
| Pre-tax Income | 717.0 | 997.0 | 1,137.0 | 694.0 | (418.0) | 551.0 | 356.0 | 849.0 | 897.0 | 1,088.0 | 1,255.0 | 1,184.0 | 2,982.0 | 2,211.0 | 1,599.0 | (466.0) | 1,180.0 | 3,114.0 | 3,378.0 | 3,151.0 |
% effective tax rate | 94.0 13.1% | 286.0 28.7% | 441.0 38.8% | 350.0 50.4% | (65.0) 15.6% | 93.0 16.9% | 158.0 44.4% | 278.0 32.7% | 271.0 30.2% | 335.0 30.8% | 396.0 31.6% | 404.0 34.1% | 1,523.0 51.1% | 403.0 18.2% | 326.0 20.4% | (199.0) 42.7% | 81.0 6.9% | 756.0 24.3% | 295.0 8.7% | 776.0 24.6% |
% margin | 669.0 5.8% | 608.0 5.0% | 696.0 5.4% | 362.0 2.8% | (346.0) (3.2%) | 458.0 3.9% | 198.0 1.6% | 571.0 4.8% | 626.0 4.9% | 753.0 5.5% | 859.0 5.9% | 780.0 4.6% | 1,459.0 7.1% | 1,808.0 8.7% | 1,273.0 6.1% | (267.0) (2.5%) | 1,099.0 7.9% | 2,358.0 11.4% | 3,083.0 13.0% | 2,375.0 9.5% |
| EPS | 1.61 | 1.48 | 1.83 | 1.02 | (0.97) | 1.26 | 0.56 | 1.77 | 2.05 | 2.60 | 3.22 | 2.78 | 3.89 | 5.16 | 3.83 | (0.82) | 3.36 | 7.27 | 10.23 | 8.36 |
| Diluted EPS | 1.43 | 1.39 | 1.73 | 0.98 | (0.97) | 1.21 | 0.55 | 1.72 | 2.00 | 2.54 | 3.15 | 2.73 | 3.84 | 5.10 | 3.79 | (0.82) | 3.34 | 7.24 | 10.18 | 8.44 |
% margin | 883.0 7.6% | 1,275.0 10.5% | 1,385.0 10.7% | 1,010.0 7.8% | 657.0 6.0% | 873.0 7.5% | 1,018.0 8.3% | 1,085.0 9.2% | 1,112.0 8.7% | 1,351.0 9.8% | 1,561.0 10.8% | 1,632.0 9.6% | 3,549.0 17.4% | 2,969.0 14.3% | 2,396.0 11.4% | 457.0 4.3% | 1,895.0 13.7% | 3,722.0 17.9% | 4,220.0 17.8% | 4,338.0 17.3% |
Discover more Stock 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%
Undervalued growth stocks
Discover the top 20 best undervalued large-cap growth stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
3M Return 35.3%
S&P Outperformance 22.3%
Next 3M Predicted Return 26.8%
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%
FAQ
1) What is Marriott International, Inc.'s Net Debt?
As of today, Marriott International, Inc.'s last 12-month Net Debt is $14.8B, based on the financial report for Dec 31, 2024 (Q4’2024).
2) What is Marriott International, Inc.'s Net Debt growth rate?
Over the last year, Marriott International, Inc.'s Net Debt growth was 19.5%. The average annual Net Debt growth rates for Marriott International, Inc. have been 13.1% over the past three years, 5.1% over the past five years.
3) Is Marriott International, Inc.'s Net Debt growth rate Good?
Over the last year, Marriott International, Inc.'s Net Debt growth was 19.5%, which is higher than industry growth of 0.1%. It indicates that Marriott International, Inc.'s Net Debt growth is Bad.