Marriott International, Inc.
General ticker "MAR" information:
- Sector: Consumer Discretionary
- Industry: Travel Lodging
- Capitalization: $87.9B (TTM average)
Marriott International, Inc. follows the US Stock Market performance with the rate: 50.4%.
Estimated limits based on current volatility of 1.1%: low 331.94$, high 339.55$
Factors to consider:
- Company included in S&P500 list
- Company included in NASDAQ-100 index
- Company pays dividends (quarterly): last record date 2026-08-20, amount 0.73$ (Y0.87%)
- Total employees count: 148000 (-64.6%) as of 2025
- Countries other than US accounted for 21.9% of revenue in the fiscal year ended 2024-12-31
- Top business risk factors: Geopolitical risks, Market competition, Reputation and brand risks, IT system failures, Cybersecurity threats
- Price in estimated range
- Earnings for 6 months up through Q2 exceed our estimates
Stock Forecast*
* forecast is subjective and experimental, should not be used for any investment decisions
Long term estimates were made for the period from 2025-12-31 to 2027-12-31
- 2025-12-31 to 2026-12-31 estimated range: [282.84$, 368.27$]
- 2026-12-31 to 2027-12-31 estimated range: [327.79$, 419.12$]
Financial Metrics affecting the MAR estimates:
- Negative: with PPE of 31.3 at the end of fiscal year the price was high
- Positive: 15.80 < Operating profit margin, % of 15.81
- Positive: 2.37 < Operating cash flow per share per price, % of 3.81
- Positive: Industry inventory ratio change (median), % of 0 <= 0
- Positive: Interest expense per share per price, % of 0.96 <= 1.42
- Positive: -1.23 < Investing cash flow per share per price, % of -1.12
- Positive: 7.19 < Return on assets ratio (scaled to [-100,100]) of 8.63
Short-term MAR quotes
Relationship graph
Long-term MAR plot with estimates
Financial data
| YTD | 2023-12-31 | 2024-12-31 | 2025-12-31 |
|---|---|---|---|
| Operating Revenue | $23,801.00MM | $25,203.00MM | $26,186.00MM |
| Operating Expenses | $19,937.00MM | $21,436.00MM | $22,045.00MM |
| Operating Income | $3,864.00MM | $3,767.00MM | $4,141.00MM |
| Non-Operating Income | $-486.00MM | $-616.00MM | $-747.00MM |
| Interest Expense | $565.00MM | $695.00MM | $809.00MM |
| Income(Loss) | $3,378.00MM | $3,151.00MM | $3,394.00MM |
| Taxes | $295.00MM | $776.00MM | $793.00MM |
| Net Income(Loss)* | $3,083.00MM | $2,375.00MM | $2,601.00MM |
| Stockholders Equity | $-682.00MM | $-2,992.00MM | $-3,771.00MM |
| Assets | $25,674.00MM | $26,182.00MM | $27,540.00MM |
| Operating Cash Flow | $3,170.00MM | $2,749.00MM | $3,212.00MM |
| Capital expenditure | $452.00MM | $750.00MM | $604.00MM |
| Investing Cash Flow | $-465.00MM | $-734.00MM | $-948.00MM |
| Financing Cash Flow | $-2,864.00MM | $-1,956.00MM | $-2,318.00MM |
| Earnings Per Share** | $10.23 | $8.36 | $9.69 |
* Profit(Loss) attributable to entity.
** EPS are Split Adjusted, recent splits may be reflected with a delay.