(MAR) Marriott International - Ratings and Ratios

Exchange: NASDAQ • Country: United States • Currency: USD • Type: Common Stock • ISIN: US5719032022

Hotels, Lodging, Timeshare, Residences, Apartments

MAR EPS (Earnings per Share)

EPS (Earnings per Share) of MAR over the last years for every Quarter: "2020-03": 0.094685400122175, "2020-06": -0.71867321867322, "2020-09": 0.30599755201958, "2020-12": -0.50275904353158, "2021-03": -0.033670033670034, "2021-06": 1.2822850197508, "2021-09": 0.66808381415123, "2021-12": 1.4190418435415, "2022-03": 1.1424242424242, "2022-06": 2.0576631259484, "2022-09": 1.9342953638317, "2022-12": 2.1170179301667, "2023-03": 2.4340836012862, "2023-06": 2.3803278688525, "2023-09": 2.5058313895368, "2023-12": 2.8687415426252, "2024-03": 1.9341563786008, "2024-06": 2.6927101499826, "2024-09": 2.0746003552398, "2024-12": 1.6244198500536, "2025-03": 2.3946705077422, "2025-06": 2.7800043722218,

MAR Revenue

Revenue of MAR over the last years for every Quarter: 2020-03: 4681, 2020-06: 1464, 2020-09: 2254, 2020-12: 2172, 2021-03: 2316, 2021-06: 3149, 2021-09: 3946, 2021-12: 4446, 2022-03: 4199, 2022-06: 5338, 2022-09: 5313, 2022-12: 5923, 2023-03: 5615, 2023-06: 6075, 2023-09: 5928, 2023-12: 6095, 2024-03: 5977, 2024-06: 6439, 2024-09: 6255, 2024-12: 6429, 2025-03: 6263, 2025-06: 6744,

Description: MAR Marriott International

Marriott International Inc (NASDAQ:MAR) is a global hospitality company that operates, franchises, and licenses a diverse portfolio of hotel, residential, timeshare, and other lodging properties under various brand names. The companys extensive brand portfolio includes luxury brands like JW Marriott and The Ritz-Carlton, as well as more budget-friendly options like Courtyard by Marriott and Fairfield by Marriott.

To evaluate Marriotts performance, key performance indicators (KPIs) such as revenue per available room (RevPAR), average daily rate (ADR), and occupancy rate are crucial. RevPAR, in particular, is a key metric in the hospitality industry, as it measures the total revenue generated per available room. A strong RevPAR growth indicates a companys ability to increase revenue through a combination of higher occupancy rates and/or higher average room rates. Marriotts RevPAR growth, ADR, and occupancy rates can be compared to industry averages and competitors to gauge its relative performance.

Other important KPIs for Marriott include its systemwide sales growth, which encompasses revenue from both owned and franchised properties, and its franchising fees, which are a significant contributor to the companys profitability. Additionally, Marriotts loyalty program, Marriott Bonvoy, is a valuable asset, with a large and engaged member base that drives repeat business and customer loyalty. The companys ability to maintain a strong brand portfolio, drive RevPAR growth, and expand its loyalty program will be critical to its long-term success.

From a financial perspective, Marriotts market capitalization, price-to-earnings (P/E) ratio, and return on equity (ROE) are also important metrics to consider. While the companys current ROE is negative, this may be an anomaly, and its P/E ratio is slightly higher than industry averages. A more detailed analysis of Marriotts financial statements, including its income statement, balance sheet, and cash flow statement, would provide further insights into its financial health and profitability.

MAR Stock Overview

Market Cap in USD 71,991m
Sub-Industry Hotels, Resorts & Cruise Lines
IPO / Inception 1993-07-16

MAR Stock Ratings

Growth Rating 61.0%
Fundamental 69.4%
Dividend Rating 49.3%
Return 12m vs S&P 500 -0.07%
Analyst Rating 3.59 of 5

MAR Dividends

Dividend Yield 12m 0.98%
Yield on Cost 5y 2.61%
Annual Growth 5y 38.09%
Payout Consistency 40.4%
Payout Ratio 26.9%

MAR Growth Ratios

Growth Correlation 3m 9.5%
Growth Correlation 12m 4.2%
Growth Correlation 5y 94.1%
CAGR 5y 22.00%
CAGR/Max DD 5y 0.72
Sharpe Ratio 12m 0.79
Alpha 1.63
Beta 1.028
Volatility 24.76%
Current Volume 858.9k
Average Volume 20d 1153.2k
Stop Loss 259.8 (-3%)
Signal -1.03

Piotroski VR‑10 (Strict, 0-10) 4.0

Net Income (2.47b TTM) > 0 and > 6% of Revenue (6% = 1.54b TTM)
FCFTA 0.07 (>2.0%) and ΔFCFTA -3.24pp (YES ≥ +1.0pp, WARN ≥ +0.5pp)
NWC/Revenue -17.69% (prev -19.57%; Δ 1.88pp) (YES ≤20% & Δ≤-1pp; WARN ≤25% & Δ≤0 oder ≤40% & Δ≤-3pp)
CFO/TA 0.09 (>3.0%) and CFO 2.49b > Net Income 2.47b (YES >=105%, WARN >=100%)
Net Debt (15.87b) to EBITDA (4.50b) ratio: 3.53 <= 3.0 (WARN <= 3.5)
Current Ratio 0.45 (target 1.5–3.0; WARN 1.2–<1.5 or >3.0–5.0; CFO/TA gate active)
Outstanding Shares last Quarter (274.5m) change vs 12m ago -4.27% (target <= -2.0% for YES)
Gross Margin 21.29% (prev 21.24%; Δ 0.05pp) >=18% & Δ>=+0.5pp (WARN >=15% & Δ>=0)
Asset Turnover 96.80% (prev 94.95%; Δ 1.85pp) >=50% & Δ>=+2pp (WARN >=35% & Δ>=0)
Interest Coverage Ratio 5.25 (EBITDA TTM 4.50b / Interest Expense TTM 754.0m) >= 6 (WARN >= 3)

Altman Z'' 2.60

(A) -0.17 = (Total Current Assets 3.65b - Total Current Liabilities 8.20b) / Total Assets 27.34b
(B) 0.64 = Retained Earnings (Balance) 17.60b / Total Assets 27.34b
(C) 0.15 = EBIT TTM 3.96b / Avg Total Assets 26.54b
(D) 0.56 = Book Value of Equity 16.93b / Total Liabilities 30.31b
Total Rating: 2.60 = (6.56 * A) + (3.26 * B) + (6.72 * C) + (1.05 * D)

ValueRay F-Score (Strict, 0-100) 69.44

1. Piotroski 4.0pt = -1.0
2. FCF Yield 2.27% = 1.13
3. FCF Margin 7.68% = 1.92
4. Debt/Equity data missing
5. Debt/Ebitda 3.48 = -2.30
6. ROIC - WACC 17.02% = 12.50
7. RoE data missing
8. Rev. Trend 87.70% = 4.39
9. Rev. CAGR 9.06% = 1.13
10. EPS Trend 10.35% = 0.26
11. EPS CAGR 14.10% = 1.41

What is the price of MAR shares?

As of August 31, 2025, the stock is trading at USD 267.86 with a total of 858,900 shares traded.
Over the past week, the price has changed by -2.18%, over one month by -1.80%, over three months by +1.87% and over the past year by +16.89%.

Is Marriott International a good stock to buy?

Partly, yes. Based on ValueRay´s Fundamental Analyses, Marriott International (NASDAQ:MAR) is currently (August 2025) ok to buy, but has to be watched. It has a ValueRay Fundamental Rating of 69.44 and therefor a somewhat positive outlook according to the companies health.
Based on momentum, paid dividends and discounted-cash-flow analyses, the fair value of MAR is around 284.17 USD . This means that MAR is currently overvalued and has a potential downside of 6.09%.

Is MAR a buy, sell or hold?

Marriott International has received a consensus analysts rating of 3.59. Therefor, it is recommend to hold MAR.
  • Strong Buy: 8
  • Buy: 2
  • Hold: 16
  • Sell: 0
  • Strong Sell: 1

What are the forecasts/targets for the MAR price?

Issuer Target Up/Down from current
Wallstreet Target Price 280 4.5%
Analysts Target Price 273.3 2%
ValueRay Target Price 316.1 18%

Last update: 2025-08-19 02:48

MAR Fundamental Data Overview

Market Cap USD = 71.99b (71.99b USD * 1.0 USD.USD)
CCE Cash And Equivalents = 671.0m USD (Cash And Short Term Investments, last quarter)
P/E Trailing = 29.8649
P/E Forward = 26.3158
P/S = 10.6134
P/B = 47.4452
P/EG = 1.5754
Beta = 1.441
Revenue TTM = 25.69b USD
EBIT TTM = 3.96b USD
EBITDA TTM = 4.50b USD
Long Term Debt = 14.55b USD (from longTermDebt, last quarter)
Short Term Debt = 1.11b USD (from shortTermDebt, last quarter)
Debt = 15.65b USD (Calculated: Short Term 1.11b + Long Term 14.55b)
Net Debt = 15.87b USD (from netDebt column, last quarter)
Enterprise Value = 86.97b USD (71.99b + Debt 15.65b - CCE 671.0m)
Interest Coverage Ratio = 5.25 (Ebit TTM 3.96b / Interest Expense TTM 754.0m)
FCF Yield = 2.27% (FCF TTM 1.97b / Enterprise Value 86.97b)
FCF Margin = 7.68% (FCF TTM 1.97b / Revenue TTM 25.69b)
Net Margin = 9.60% (Net Income TTM 2.47b / Revenue TTM 25.69b)
Gross Margin = 21.29% ((Revenue TTM 25.69b - Cost of Revenue TTM 20.22b) / Revenue TTM)
Tobins Q-Ratio = 5.14 (Enterprise Value 86.97b / Book Value Of Equity 16.93b)
Interest Expense / Debt = 1.30% (Interest Expense 203.0m / Debt 15.65b)
Taxrate = 24.63% (from yearly Income Tax Expense: 776.0m / 3.15b)
NOPAT = 2.98b (EBIT 3.96b * (1 - 24.63%))
Current Ratio = 0.45 (Total Current Assets 3.65b / Total Current Liabilities 8.20b)
Debt / EBITDA = 3.48 (Net Debt 15.87b / EBITDA 4.50b)
Debt / FCF = 7.94 (Debt 15.65b / FCF TTM 1.97b)
Total Stockholder Equity = -2.89b (last 4 quarters mean)
RoA = 9.02% (Net Income 2.47b, Total Assets 27.34b )
RoE = unknown (Net Income TTM 2.47b / Total Stockholder Equity -2.89b)
RoCE = 33.93% (Ebit 3.96b / (Equity -2.89b + L.T.Debt 14.55b))
RoIC = 25.24% (NOPAT 2.98b / Invested Capital 11.81b)
WACC = 8.22% (E(71.99b)/V(87.65b) * Re(9.80%)) + (D(15.65b)/V(87.65b) * Rd(1.30%) * (1-Tc(0.25)))
Shares Correlation 5-Years: -100.0 | Cagr: -4.49%
Discount Rate = 9.80% (= CAPM, Blume Beta Adj.)
[DCF Debug] Terminal Value 73.84% ; FCFE base≈2.26b ; Y1≈2.50b ; Y5≈3.26b
Fair Price DCF = 154.3 (DCF Value 41.87b / Shares Outstanding 271.5m; 5y FCF grow 12.39% → 3.0% )
Revenue Correlation: 87.70 | Revenue CAGR: 9.06%
Rev Growth-of-Growth: -1.83
EPS Correlation: 10.35 | EPS CAGR: 14.10%
EPS Growth-of-Growth: -15.76

Additional Sources for MAR Stock

News: Wall Street Journal | Benzinga | Yahoo Finance
Tweets: X | Stocktwits
Fund Manager Positions: Dataroma | Stockcircle