Marriott International (MAR) Stock Insights

MAR price $394.40 +4.17 +1.07%

Ticker
MAR
Price
$394.40
Change
+4.17 +1.07%
Market cap ?
$102.85B
P/E ?
41.12
Forward P/E ?
33.59
Dividend yield ?
0.71%
Beta ?
1.17
Sector
Consumer Cyclical
Industry
Travel Lodging
Stocklytics score
40
Value
17
Quality
56
Growth
48

Stocklytics score rationale: value 17, quality 56, growth 48.

Financials

2016201720182019202020212022202320242025
15407000000204520000002075800000020972000000105710000001385700000020773000000237130000002510000000026186000000

Marriott International, Inc. is a leading global hospitality firm responsible for managing, franchising, and licensing a wide range of accommodation options, including hotels, residential units, and timeshare resorts, on an international scale. The company segments its extensive operations into North America (covering the U.S. and Canada) and its various international divisions. Under its corporate umbrella…

Fair value

MAR fair value $220.11. Price $394.40. Price is 79% above fair value.

Above fair value, and more expensive than usual. A larger premium than on 74% of days in the past 5 years.

Fair value is an estimate of what one share is worth if future cash flows arrive as modeled. It is not a forecast of the share price. How discounted cash flow works.

Calculated with a 10-year free-cash-flow discount. Starting free cash flow 3.13B. Growth 16.76%. When analyst earnings forecasts are available, free cash flow in those years is forecast earnings times the company's usual conversion of earnings into free cash flow, kept between 60% and 130%. Years with fewer than 3 analyst estimates are left out. Growth then fades in a straight line to terminal growth by year 10, starting from the last well-covered year's growth, or from the pace across those years when the final year slows sharply, kept between 0% and 20%. Without those forecasts, year-1 growth is analyst revenue growth for the next full fiscal year, or 5-year historical revenue growth when that forecast is missing, held for five years, then fading in a straight line to terminal growth by year 10. Terminal growth 3.00%. Discount rate 10.72% (beta 1.2). Beta is kept between 0.8 and 2.0, which on its own would make the discount rate 8.7% to 15.3%. The rate is then capped at 12%. A cap is used because a discount above 12% pushes higher-beta stocks further from the price. The discount rate stays at least 5 percentage points above terminal growth. Shares 260.77M. Net debt 16.73B. The earnings value is next-12-months earnings per share, or trailing earnings when that forecast is missing, times the median P/E of the company's industry. That median uses listed stocks worth at least $10 billion with a positive P/E of 100 or below, and the industry needs at least eight of them. Otherwise the sector median is used when that group also has at least eight, then the market median of those large companies. The multiple used is the lower of that median and 1.25 times the stock's own 10-year median P/E, then kept between 8 and 30. If the stock has no 10-year median, the peer median is kept between 8 and 30. Fair value is the average of the cash-flow value and the earnings value when both exist. Card and credit companies use the earnings value only, because changes in customer receivables distort free cash flow. Model uncertainty is high when fair value is more than 60% from the price, or when most of the cash-flow value sits after year 10.

Model uncertainty high for this stock

Compare MAR

Earnings

DateEPS actualEPS estimateRevenueRevenue estimate
2026-11-02—2.85—6.93B
2026-08-033.193.067.07B7.19B
2026-05-062.722.566.65B6.59B
2026-02-102.582.606.69B6.67B
2025-11-042.472.386.49B6.46B
2025-08-052.652.616.74B6.67B
2025-05-062.322.256.26B6.19B
2025-02-112.452.376.43B6.40B
2024-11-042.262.316.25B6.28B
2024-07-312.502.476.44B6.47B
2024-05-012.132.175.98B5.95B
2024-02-133.572.126.09B6.20B
2023-11-022.112.115.93B5.89B
2023-08-012.262.186.08B5.98B
2023-05-022.091.845.62B5.41B
2023-02-141.961.835.92B5.37B
2022-11-031.691.685.31B5.30B
2022-08-021.801.565.34B4.92B
2022-05-041.250.904.20B4.17B
2022-02-151.300.994.45B4.00B
2021-11-030.990.973.95B3.77B
2021-08-030.790.433.15B2.85B
2021-05-100.100.032.32B2.39B
2021-02-180.120.102.17B1.97B
2020-11-060.06-0.072.25B5.58B
2020-08-10-0.64-0.441.46B960.75M
2020-05-110.260.844.68B14.40B
2020-02-261.571.465.37B5.03B
2019-11-041.471.495.28B5.36B
2019-08-051.561.565.30B5.30B
2019-05-101.411.345.01B4.76B
2019-02-281.441.405.29B5.17B
2018-11-051.701.315.05B3.89B
2018-08-061.471.385.35B4.31B
2018-05-081.341.225.01B4.56B
2018-02-141.121.005.25B4.69B
2017-11-071.100.995.66B4.57B
2017-08-071.081.025.79B4.70B
2017-05-081.010.915.56B4.43B
2017-02-150.850.845.46B5.39B

Dividends

Yield 0.71%. Payout ratio 28.26%. Frequency Quarterly.

Safety score 91/100 · Safe. Payout ratio is 28% of earnings. Dividends use less than 40% of free cash flow. Dividends were paid in 28 separate years. Yield is 0.7%, which is modest.

Ex-dateDividendRecordPaymentFrequency
2026-08-20$0.732026-08-202026-09-30Quarterly
2026-05-22$0.732026-05-222026-06-30Quarterly
2026-02-26$0.672026-02-262026-03-31Quarterly
2025-11-20$0.672025-11-202025-12-31Quarterly
2025-08-21$0.672025-08-212025-09-30Quarterly
2025-05-23$0.672025-05-232025-06-30Quarterly
2025-02-27$0.632025-02-272025-03-31Quarterly
2024-11-21$0.632024-11-212024-12-31Quarterly
2024-08-16$0.632024-08-162024-09-30Quarterly
2024-05-23$0.632024-05-242024-06-28Quarterly
2024-02-21$0.522024-02-222024-04-29Quarterly
2023-11-21$0.522023-11-222023-12-29Quarterly
2023-08-16$0.522023-08-172023-09-29Quarterly
2023-05-25$0.522023-05-262023-06-30Quarterly
2023-02-23$0.402023-02-242023-03-31Quarterly
2022-11-22$0.402022-11-232022-12-30Quarterly
2022-08-17$0.302022-08-182022-09-30Quarterly
2022-05-13$0.302022-05-162022-06-30Quarterly
2020-02-27$0.482020-02-282020-03-31Quarterly
2019-11-20$0.482019-11-212019-12-31Quarterly
2019-08-21$0.482019-08-222019-09-30Quarterly
2019-05-23$0.482019-05-242019-06-28Quarterly
2019-02-28$0.412019-03-012019-03-29Quarterly
2018-11-20$0.412018-11-212018-12-31Quarterly
2018-08-22$0.412018-08-232018-09-28Quarterly
2018-05-17$0.412018-05-182018-06-29Quarterly
2018-02-22$0.332018-02-232018-03-30Quarterly
2017-11-21$0.332017-11-222017-12-29Quarterly
2017-08-22$0.332017-08-242017-09-29Quarterly
2017-05-17$0.332017-05-192017-06-30Quarterly
2017-02-22$0.302017-02-242017-03-31Quarterly
2016-11-21$0.302016-11-242016-12-30Quarterly
2016-09-21$0.302016-09-232016-09-30Quarterly
2016-05-18$0.302016-05-202016-06-30Quarterly
2016-02-23$0.252016-02-252016-03-31Quarterly
2015-11-17$0.252015-11-192015-12-28Quarterly
2015-08-18$0.252015-08-202015-09-25Quarterly
2015-05-20$0.252015-05-222015-06-26Quarterly
2015-02-25$0.202015-02-272015-03-27Quarterly
2014-11-18$0.202014-11-202014-12-26Quarterly
2014-08-19$0.202014-08-212014-09-26Quarterly
2014-05-21$0.202014-05-232014-06-27Quarterly
2014-02-26$0.172014-02-282014-03-28Quarterly
2013-11-19$0.172013-11-212013-12-27Quarterly
2013-08-20$0.172013-08-222013-09-27Quarterly
2013-05-22$0.172013-05-242013-06-28Quarterly
2013-02-27$0.132013-03-012013-03-29Quarterly
2012-11-20$0.132012-11-232012-12-28Quarterly
2012-08-21$0.132012-08-232012-09-14Quarterly
2012-05-16$0.132012-05-182012-06-22Quarterly
2012-02-22$0.102012-02-242012-03-30Quarterly
2011-11-25$0.102011-11-292012-01-06Quarterly
2011-08-16$0.092011-08-182011-09-16Quarterly
2011-05-18$0.092011-05-202011-06-24Quarterly
2011-02-23$0.082011-02-252011-04-01Quarterly
2010-11-16$0.082010-11-182011-01-07Quarterly
2010-08-17$0.042010-08-192010-09-17Quarterly
2010-05-19$0.042010-05-212010-06-25Quarterly
2010-02-17$0.042010-02-192010-04-09Quarterly
2009-03-30$0.082009-04-012009-04-29Special
2008-11-26$0.082008-12-012009-01-09Quarterly
2008-09-09$0.082008-09-112008-10-03Quarterly
2008-06-24$0.082008-06-262008-08-01Quarterly
2008-04-01$0.072008-04-032008-05-01Quarterly
2007-12-04$0.072007-12-062008-01-09Quarterly
2007-09-04$0.072007-09-062007-10-23Quarterly
2007-06-19$0.072007-06-212007-07-20Quarterly
2007-03-28$0.062007-03-302007-04-27Quarterly
2006-12-05$0.062006-12-072007-01-10Quarterly
2006-08-30$0.062006-09-012006-10-13Quarterly
2006-06-20$0.062006-06-222006-07-21Quarterly
2006-03-29$0.052006-03-312006-04-28Quarterly
2005-12-13$0.052005-12-152006-01-10Quarterly
2005-09-06$0.052005-09-082005-10-17Quarterly
2005-06-21$0.052005-06-232005-07-25Quarterly
2005-03-29$0.042005-03-312005-04-28Quarterly
2004-12-14$0.042004-12-162005-01-10Quarterly
2004-09-07$0.042004-09-092004-10-18Quarterly
2004-06-22$0.042004-06-242004-07-26Quarterly
2004-03-30$0.032004-04-012004-04-28Quarterly

Insider trades

DateInsiderActionSharesPriceValue
2026-09-30Reid GrantBuy70$359.6825.00K
2026-09-30LEWIS AYLWIN BBuy10$359.683.63K
2026-09-25Marriott David SSell3.50K$352.091.23M
2026-09-25Harrison Deborah MarriottSell3.50K$352.091.23M
2026-09-25MARRIOTT J W JRSell3.50K$352.091.23M
2026-09-08Marriott David SSell2.00M——
2026-09-08Harrison Deborah MarriottSell2.00M——
2026-09-08Juliana B. Marriott Marital TrustSell2.00M——
2026-09-08Marriott Juliana B.Sell2.00M——
2026-08-17Jones NealSell107$355.4938.04K
2026-06-30LEWIS AYLWIN BBuy10$370.983.63K
2026-06-30Reid GrantBuy39$370.9814.52K
2026-06-10MARRIOTT J W JRSell17.50K——
2026-05-18Harrison Deborah MarriottBuy52——
2026-05-18MARRIOTT J W JRSell52——
2026-05-18Roe PeggySell3.00K$361.561.08M
2026-05-13Mao YibingSell4.82K$347.721.67M
2026-05-11McCarthy Margaret MBuy670——
2026-05-11Henderson Frederick A.Buy670——
2026-05-11Reid GrantBuy670——
2026-05-11Hill David ShawnBuy87$350.8430.52K
2026-05-11Hill David ShawnBuy87$350.8430.52K
2026-05-11ROZANSKI HORACIOBuy670——
2026-05-11ROZANSKI HORACIOBuy663$350.84232.61K
2026-05-11Hobart Lauren RBuy670——
2026-05-11Tresvant SeanBuy670——
2026-05-11LEWIS AYLWIN BBuy670——
2026-05-11SCHWAB SUSAN CBuy670——
2026-05-11Harrison Deborah MarriottBuy670——
2026-05-11Goren Isabella DBuy670——
2026-05-08MARRIOTT J W JRSell2.34K——
2026-05-08Marriott David SBuy52——
2026-05-08Marriott David SBuy52——
2026-05-08Harrison Deborah MarriottBuy52——
2026-05-08Harrison Deborah MarriottBuy936——
2026-05-08Harrison Deborah MarriottBuy52——
2026-03-31LEWIS AYLWIN BBuy11$326.053.63K
2026-03-28Jones NealOther0——
2026-03-28Jones NealOther0——
2026-03-28Jones NealOther2.33K$354.63825.58K
2026-03-16Hill David ShawnSell382$320.11122.28K
2026-02-19Menon RajeevSell3.49K$354.001.24M
2026-02-18Brown William PSell9.46K$358.253.39M
2026-02-18Breland Benjamin T.Sell2.00K$358.03716.06K
2026-02-18Menon RajeevBuy1.24K$286.82355.66K
2026-02-18Menon RajeevSell1.00K$355.18355.89K
2026-02-18Menon RajeevBuy2.30K$238.87548.92K
2026-02-18Menon RajeevSell1.55K$354.80549.23K
2026-02-18Menon RajeevBuy4.99K$177.55886.33K
2026-02-18Menon RajeevSell2.49K$356.27886.40K
2026-02-18Menon RajeevSell6.33K$356.612.26M
2026-02-18Menon RajeevSell1.24K$286.82355.66K
2026-02-18Menon RajeevSell2.30K$238.87548.92K
2026-02-18Menon RajeevSell4.99K$177.55886.33K
2026-02-17Pinto DrewSell2.92K$358.301.05M
2026-02-17Pinto DrewSell4.00K$359.811.44M
2026-02-17Pinto DrewSell1.33K$358.30475.46K
2026-02-17Reiss Rena HozoreSell5.12K$358.301.83M
2026-02-17Reiss Rena HozoreSell1.60K$358.30574.35K
2026-02-17Hill David ShawnSell560$358.30200.65K
2026-02-17Lee FelitiaSell745$358.30266.93K
2026-02-17Mason JenniferSell934$358.30334.65K
2026-02-17Mao YibingSell1.61K$358.30577.22K
2026-02-17Mao YibingSell527$358.30188.82K
2026-02-17Capuano AnthonySell4.79K$360.011.72M
2026-02-17Capuano AnthonySell16.61K$358.475.95M
2026-02-17Capuano AnthonySell41.11K$358.3014.73M
2026-02-17Capuano AnthonySell41.60K$359.4314.95M
2026-02-17Capuano AnthonySell8.07K$358.302.89M
2026-02-17Harrison Deborah MarriottSell208$358.3074.53K
2026-02-17Brown William PSell6.23K$358.302.23M
2026-02-17Brown William PSell1.91K$358.30682.56K
2026-02-17Breland Benjamin T.Sell5.69K$358.302.04M
2026-02-17Breland Benjamin T.Sell1.86K$358.30666.80K
2026-02-17Anand SatyajitSell2.12K$358.30758.88K
2026-02-17Anand SatyajitSell1.03K$358.30369.41K
2026-02-17Roe PeggySell2.91K$358.301.04M
2026-02-17Roe PeggySell1.22K$358.30437.13K
2026-02-17Marriott David SSell4.75K$360.001.71M
2026-02-13Hill David ShawnBuy338$354.63119.86K
2026-02-13Hill David ShawnBuy338$354.63119.86K
2026-02-13Anand SatyajitBuy7.29K$354.632.59M
2026-02-13Anand SatyajitBuy2.54K$354.63900.05K
2026-02-13Roe PeggyBuy1.52K$354.63540.46K
2026-02-13Roe PeggyBuy4.19K$354.631.49M
2026-02-13Reiss Rena HozoreBuy2.24K$354.63795.79K
2026-02-13Reiss Rena HozoreBuy6.44K$354.632.28M
2026-02-13Pinto DrewBuy1.52K$354.63540.46K
2026-02-13Pinto DrewBuy4.19K$354.631.49M
2026-02-13Menon RajeevBuy1.19K$354.63420.24K
2026-02-13Menon RajeevBuy3.40K$354.631.21M
2026-02-13Mason JenniferBuy2.54K$354.63900.05K
2026-02-13Mason JenniferBuy7.29K$354.632.59M
2026-02-13Mao YibingBuy1.06K$354.63375.55K
2026-02-13Mao YibingBuy3.04K$354.631.08M
2026-02-13Hill David ShawnBuy846$354.63300.02K
2026-02-13Hill David ShawnBuy2.43K$354.63861.75K
2026-02-13Lee FelitiaBuy891$354.63315.98K
2026-02-13Capuano AnthonyBuy13.04K$354.634.63M
2026-02-13Capuano AnthonyBuy37.46K$354.6313.28M

Institutional holders

Latest filed quarter: Q2 2026.

Institutions holding: 1.83K, holders +118 vs prior quarter. Ownership 60.92%.

HolderSharesChangeChange %Value
BLACKROCK, INC.16.05M558.47K+3.60%5.95B
VANGUARD CAPITAL MANAGEMENT LLC14.04M5.45K+0.04%5.20B
STATE STREET CORP9.64M272.04K+2.90%3.57B
INVESCO LTD.9.64M4.08M+73.28%3.57B
FMR LLC6.81M-265.30K-3.75%2.52B
WELLINGTON MANAGEMENT GROUP LLP5.47M-374.58K-6.41%2.03B
GEODE CAPITAL MANAGEMENT, LLC5.35M41.15K+0.78%1.97B
MORGAN STANLEY4.98M278.69K+5.93%1.84B
JPMORGAN CHASE & CO4.10M1.04M+33.86%1.54B
VANGUARD PORTFOLIO MANAGEMENT LLC4.04M-169.91K-4.03%1.50B
MASSACHUSETTS FINANCIAL SERVICES CO /MA/3.71M-552.53K-12.95%1.38B
CAPITAL INTERNATIONAL INVESTORS2.60M-479.87K-15.59%963.11M
FUNDSMITH LLP2.59M-785.12K-23.29%958.26M
GOLDMAN SACHS GROUP INC2.35M-46.19K-1.93%870.73M
NORGES BANK2.28M2.28MNew844.01M
NORTHERN TRUST CORP2.11M-56.63K-2.61%783.48M
BANK OF AMERICA CORP /DE/1.83M-53.16K-2.82%679.97M
SIXTH STREET PARTNERS MANAGEMENT COMPANY, L.P.1.77M1.77MNew654.93M
CHARLES SCHWAB INVESTMENT MANAGEMENT INC1.77M115.21K+6.97%654.93M
PRICE T ROWE ASSOCIATES INC /MD/1.61M-56.73K-3.40%596.84M
PARNASSUS INVESTMENTS, LLC1.47M-121.07K-7.62%543.64M
BANK OF NEW YORK MELLON CORP1.41M-9.37K-0.66%523.56M
DEUTSCHE BANK AG\1.35M53.13K+4.09%500.91M
UBS GROUP AG1.26M85.58K+7.27%467.97M
VANGUARD FIDUCIARY TRUST CO1.24M-11.75K-0.94%461.03M

Insights

Revenue by product
PeriodValue
FY2010Luxury Segment: 1563000000.0, Timeshare Segment: 1546000000.0
FY2011Luxury Segment: 1673000000.0, Timeshare Segment: 1438000000.0
FY2012Luxury Segment: 1765000000.0, Reportable Segment: 11526000000.0, Timeshare Segment: 0.0, Unallocated Amount to Segment: 288000000.0
FY2013Luxury Segment: 1794000000.0, Timeshare Segment: 0.0
FY2016International: 2636000000.0, North American Full-Service: 10376000000.0, North American Limited-Service: 3561000000.0, Unallocated Corporate and Other: 499000000.0
FY2017Asia Pacific: 1344000000.0, North American Full-Service: 14300000000.0, North American Limited-Service: 4002000000.0, Other International: 2658000000.0, Unallocated Corporate and Other: 590000000.0
FY2018Asia Pacific: 1118000000.0, North American Full-Service: 13072000000.0, North American Limited-Service: 3217000000.0, Other International: 2266000000.0, Unallocated Corporate and Other: 1085000000.0
FY2019Asia Pacific: 1189000000.0, North American Full-Service: 13455000000.0, North American Limited-Service: 3378000000.0, Other International: 2355000000.0, Unallocated Corporate and Other: 595000000.0
FY2020Asia Pacific: 612000000.0, EMEA: 758000000.0, Unallocated Corporate and Other: 1296000000.0, United States & Canada: 7905000000.0
FY2021International: 2254000000.0, Unallocated Corporate and Other: 1247000000.0, United States & Canada: 10356000000.0
FY2022International: 3486000000.0, Unallocated Corporate and Other: 1534000000.0, United States & Canada: 15753000000.0
FY2023International: 4455000000.0, Unallocated Corporate and Other: 1562000000.0, United States & Canada: 17696000000.0
FY2024Fee Service: 5170000000.0, Franchise: 3113000000.0, Management Service, Base: 2057000000.0, Owned, Leased and Other: 1551000000.0, Reimbursements: 18799000000.0
FY2025Fee Service: 5438000000.0, Franchise: 3325000000.0, Management Service, Base: 2113000000.0, Owned, Leased and Other: 1679000000.0, Reimbursements: 19503000000.0
Revenue by region
PeriodValue
FY2010International Segment: 1245000000.0, North American Full Service Segment: 7257000000.0
FY2011International Segment: 1278000000.0, North American Full Service Segment: 7808000000.0
FY2012International Segment: 1330000000.0, North American Full Service Segment: 8431000000.0
FY2013International Segment: 1522000000.0, North American Full Service Segment: 9202000000.0
FY2014International Segment: 2255000000.0, North American Full Service Segment: 11285000000.0
FY2015International Segment: 2200000000.0, North American Full Service Segment: 12018000000.0
FY2016Canada: 545000000.0, International: 2636000000.0, Unallocated Corporate and Other: 499000000.0, United States: 13392000000.0
FY2018Asia Pacific: 1118000000.0, Canada: 862000000.0, Other International: 2266000000.0, Unallocated Corporate and Other: 1085000000.0, United States: 15427000000.0
FY2019Asia Pacific: 1189000000.0, Canada: 856000000.0, Other International: 2355000000.0, Unallocated Corporate and Other: 595000000.0, United States: 15977000000.0
FY2020Asia Pacific: 612000000.0, EMEA: 758000000.0, Unallocated Corporate and Other: 1296000000.0, United States & Canada: 7905000000.0
FY2021International: 2254000000.0, Unallocated Corporate and Other: 1247000000.0, United States & Canada: 10356000000.0
FY2022International: 3486000000.0, Unallocated Corporate and Other: 1534000000.0, United States & Canada: 15753000000.0
FY2023International: 4455000000.0, Unallocated Corporate and Other: 1562000000.0, United States & Canada: 17696000000.0
FY2024International: 3964000000.0, United States & Canada: 18612000000.0
FY2025International Segment: 5672000000.0

Insights · Dividends · Forecast · Financials · Learn

Stocklytics home · Screener

Marriott International (MAR) Stock Insights

MAR$394.40+4.17 +1.07%

$102.85B

Market Cap

41.12

P/E

33.59

Forward P/E

40

Score

Price History