|
Real-time Estimate
Other stock markets
|
5-day change | 1st Jan Change | ||
| 278.99 USD | -0.35% |
|
+0.76% | +0.24% |
| Jul. 08 | Caliber Announces Chief Operating Officer Changes, Effective July 7, 2025 | CI |
| Jul. 08 | HSBC Adjusts Price Target on Marriott International to $332 From $288, Maintains Buy Rating | MT |
Company Valuation: Marriott International, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 42,786 | 53,816 | 47,130 | 66,230 | 77,516 | 76,680 | - | - |
| Change | - | 25.78% | -12.42% | 40.53% | 17.04% | -1.08% | - | - |
| Enterprise Value (EV) 1 | 52,286 | 62,516 | 56,687 | 77,765 | 91,567 | 92,715 | 93,470 | 94,014 |
| Change | - | 19.57% | -9.32% | 37.18% | 17.75% | 1.25% | 0.81% | 0.58% |
| P/E ratio | -161x | 49.5x | 20.6x | 22.2x | 33.5x | 27.7x | 24.7x | 21.7x |
| PBR | 99.5x | 38.1x | 81.4x | -100x | -26.6x | -17.5x | -14.2x | -12.5x |
| PEG | - | -0x | 0x | 0.5x | -1.8x | 1.3x | 2x | 1.6x |
| Capitalization / Revenue | 4.05x | 3.88x | 2.27x | 2.79x | 3.09x | 2.93x | 2.77x | 2.62x |
| EV / Revenue | 4.95x | 4.51x | 2.73x | 3.28x | 3.65x | 3.54x | 3.38x | 3.21x |
| EV / EBITDA | 45.6x | 27.4x | 14.7x | 16.7x | 18.4x | 17.4x | 16.4x | 15.4x |
| EV / EBIT | 97.7x | 37.9x | 17.7x | 19.8x | 22x | 20.7x | 19.3x | 18.1x |
| EV / FCF | 34.8x | 62.9x | 27.9x | 28.6x | 45.8x | 33.9x | 29.9x | 28.2x |
| FCF Yield | 2.88% | 1.59% | 3.58% | 3.5% | 2.18% | 2.95% | 3.35% | 3.54% |
| Dividend per Share 2 | 0.48 | - | 1 | 1.96 | 2.41 | 2.586 | 2.913 | 3.053 |
| Rate of return | 0.36% | - | 0.67% | 0.87% | 0.86% | 0.92% | 1.04% | 1.09% |
| EPS 2 | -0.82 | 3.34 | 7.24 | 10.18 | 8.33 | 10.09 | 11.33 | 12.88 |
| Distribution rate | -58.5% | - | 13.8% | 19.3% | 28.9% | 25.6% | 25.7% | 23.7% |
| Net sales 1 | 10,571 | 13,857 | 20,773 | 23,713 | 25,100 | 26,206 | 27,689 | 29,304 |
| EBITDA 1 | 1,147 | 2,278 | 3,853 | 4,656 | 4,981 | 5,341 | 5,712 | 6,121 |
| EBIT 1 | 535 | 1,649 | 3,203 | 3,935 | 4,161 | 4,469 | 4,832 | 5,201 |
| Net income 1 | -267 | 1,099 | 2,358 | 3,083 | 2,375 | 2,744 | 2,961 | 3,244 |
| Net Debt 1 | 9,500 | 8,700 | 9,557 | 11,535 | 14,051 | 16,035 | 16,790 | 17,334 |
| Reference price 2 | 131.92 | 165.24 | 148.89 | 225.51 | 278.94 | 279.96 | 279.96 | 279.96 |
| Nbr of stocks (in thousands) | 324,332 | 325,683 | 316,540 | 293,691 | 277,893 | 273,896 | - | - |
| Announcement Date | 2/18/21 | 2/15/22 | 2/14/23 | 2/13/24 | 2/11/25 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
| 27.74x | 3.54x | 17.36x | 0.92% | 76.68B | ||
| 37.93x | 6.41x | 20.74x | 0.22% | 64.88B | ||
| 23.73x | 8.71x | 16.27x | 1.59% | 18.26B | ||
| 101.44x | 2.43x | 15.04x | 0.41% | 13.97B | ||
| 20.17x | 2.34x | 11.39x | 2.84% | 13.24B | ||
| 50.2x | 10.23x | 29.51x | 0.36% | 12.27B | ||
| 15.72x | 1.65x | 6.21x | 2.62% | 4.19B | ||
| 17.29x | 1.78x | 8.67x | -.--% | 4.19B | ||
| 9.16x | 1.75x | 7.22x | 4% | 3.76B | ||
| Average | 33.71x | 4.32x | 14.71x | 1.44% | 23.49B | |
| Weighted average by Cap. | 35.44x | 5.00x | 17.91x | 0.89% |
Year-on-year evolution of the PER
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Equities
- MAR Stock
- Valuation Marriott International, Inc.
Select your edition
All financial news and data tailored to specific country editions
