|
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 353.47 USD | +0.94% |
|
-1.56% | +13.93% |
| May. 12 | Morgan Stanley Adjusts Price Target on Marriott International to $353 From $350, Maintains Overweight Rating | MT |
| May. 08 | Marriott International declares increase in quarterly dividend | RE |
Company Valuation: Marriott International, Inc.
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Capitalization 1 | 53,816 | 47,130 | 66,230 | 77,516 | 83,253 | 92,341 | - | - |
| Change | - | -12.42% | 40.53% | 17.04% | 7.4% | 10.92% | - | - |
| Enterprise Value (EV) 1 | 62,516 | 56,687 | 77,765 | 91,567 | 99,099 | 109,712 | 110,612 | 110,879 |
| Change | - | -9.32% | 37.18% | 17.75% | 8.23% | 10.71% | 0.82% | 0.24% |
| P/E ratio | 49.5x | 20.6x | 22.2x | 33.5x | 32.6x | 31.4x | 27.1x | 24.1x |
| PBR | 38.1x | 81.4x | -100x | -26.6x | -22.5x | -16.9x | -15x | -15.5x |
| PEG | - | 0x | 0.5x | -1.8x | 2.3x | 1.7x | 1.7x | 1.9x |
| Capitalization / Revenue | 3.88x | 2.27x | 2.79x | 3.09x | 3.18x | 3.31x | 3.13x | 3.01x |
| EV / Revenue | 4.51x | 2.73x | 3.28x | 3.65x | 3.78x | 3.94x | 3.75x | 3.61x |
| EV / EBITDA | 27.4x | 14.7x | 16.7x | 18.4x | 18.4x | 18.4x | 17.3x | 16.3x |
| EV / EBIT | 37.9x | 17.7x | 19.8x | 22x | 22.1x | 22.3x | 20.5x | 19.1x |
| EV / FCF | 62.9x | 27.9x | 28.6x | 45.8x | 38x | 36.5x | 33.3x | 30.9x |
| FCF Yield | 1.59% | 3.58% | 3.5% | 2.18% | 2.63% | 2.74% | 3% | 3.23% |
| Dividend per Share 2 | - | 1 | 1.96 | 2.41 | 2.64 | 2.895 | 3.09 | 3.468 |
| Rate of return | - | 0.67% | 0.87% | 0.86% | 0.85% | 0.82% | 0.87% | 0.98% |
| EPS 2 | 3.34 | 7.24 | 10.18 | 8.33 | 9.51 | 11.24 | 13.04 | 14.65 |
| Distribution rate | - | 13.8% | 19.3% | 28.9% | 27.8% | 25.8% | 23.7% | 23.7% |
| Net sales 1 | 13,857 | 20,773 | 23,713 | 25,100 | 26,186 | 27,866 | 29,481 | 30,711 |
| EBITDA 1 | 2,278 | 3,853 | 4,656 | 4,981 | 5,383 | 5,950 | 6,383 | 6,795 |
| EBIT 1 | 1,649 | 3,203 | 3,935 | 4,161 | 4,476 | 4,928 | 5,401 | 5,793 |
| Net income 1 | 1,099 | 2,358 | 3,083 | 2,375 | 2,601 | 2,949 | 3,280 | 3,611 |
| Net Debt 1 | 8,700 | 9,557 | 11,535 | 14,051 | 15,846 | 17,371 | 18,271 | 18,537 |
| Reference price 2 | 165.24 | 148.89 | 225.51 | 278.94 | 310.24 | 353.47 | 353.47 | 353.47 |
| Nbr of stocks (in thousands) | 325,683 | 316,540 | 293,691 | 277,893 | 268,352 | 263,689 | - | - |
| Announcement Date | 2/15/22 | 2/14/23 | 2/13/24 | 2/11/25 | 2/10/26 | - | - | - |
1USD in Million2USD
Estimates
P/E ratio, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 31.15x | 3.94x | 18.44x | 0.83% | 92.34B | |
| 37.07x | 6.4x | 20.65x | 0.19% | 70.89B | |
| 25.82x | 9.94x | 17.94x | 1.39% | 22.32B | |
| 54.89x | 2.7x | 16.42x | 0.36% | 15.75B | |
| 19.37x | 2.23x | 10.22x | 3.32% | 11.6B | |
| 45.83x | 8.98x | 26.92x | 0.41% | 9.48B | |
| 8.78x | 1.74x | 6.82x | 3.84% | 3.94B | |
| 12.46x | 1.19x | 4.47x | 3.36% | 3.73B | |
| 8.88x | 1.33x | 6.14x | -.--% | 3.61B | |
| 37.61x | 7.24x | 20.82x | 0.43% | 3.37B | |
| Average | 28.19x | 4.57x | 14.88x | 1.41% | 23.7B | |
| Weighted average by Cap. | 33.09x | 5.20x | 18.29x | 0.84% |
Y-o-Y evolution of P/E
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
