Calculated
DCF
Free cash flow, growth, discount rate, and terminal growth form an intrinsic value range.
314.20 USD543.72 USD734.26 USD
-35.66%
543.72 USDCurrent price is 35.7% below the base model value.
M
US
MAR.US · MARRIOTT INTERNATIONAL INC /MD/
US · US
Latest price349.82 USD
30D-17.22%
Vs. base value-10.5%
Research summary
MAR.US latest organized financial period shows revenue grew +4.33% YoY and net income grew +9.52% YoY. Current price is about 350 USD, while the model base case is about 391 USD; the current price sits -10.5% versus the base case. The page shows both reported and adjusted views; valuation still defaults to reported figures, while adjusted figures help isolate structured one-time-item impact. This summary is intended for public-information research and model review.
Key financial trend
Annual financial metrics with switchable views. · Unit: USD
Revenue26B USD
Net income3B USD
Free cash flow3B USD
Operating cash flow3B USD
Price trend
Price date: 2026/04/29 · Updated: 2026/04/29 15:22
Valuation model range
Hover each model row to inspect formulas and inputs.
Current price349.82 USD
Base value390.78 USD
Vs. base-10.5%
Price date2026/04/29
241.55 USD390.78 USD509.19 USD
-10.48%
Calculated
Owner Earnings
Uses recent net income as an owner-earnings proxy and discounts scenario growth.
241.55 USD390.78 USD509.19 USD
-10.48%
390.78 USDCurrent price is 10.5% below the base model value.Adjusted reference: 178.26 USD
Calculated
Reverse DCF
Solves the forward FCF growth rate implied by the current price.
Implied growth10.2%
Current price implies roughly 10.2% annualized FCF growth.
10.2%Current price implies roughly 10.2% annualized FCF growth.
Calculated
Earnings Power Value
Estimates earnings power value without assuming growth.
125.94 USD125.94 USD125.94 USD
+178%
125.94 USDCurrent price is 177.8% above the base model value.
Updated: 2026/04/29 15:22
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
ExpandCollapse
Valuation basis and non-recurring items
Collapsed by default. Expand to inspect structured one-time items and adjusted figures without making them the primary page focus.
A positive amountAfterTax means the item increased reported net income; a negative value means it reduced reported net income. Adjusted net income = reported net income minus total after-tax impact. Valuation defaults to reported figures; adjusted figures are shown to observe one-time-item impact.
| Period | Item | Category | After-tax impact | Confidence |
|---|---|---|---|---|
| 2024/12/31 | Restructuring charges | Restructuring | -54M USD | Medium |
| 2020/12/31 | Restructuring charges | Restructuring | -289M USD | Medium |
Ad placement
Quarterly and annual financial table
Financial DetailsShowing latest 5 / 14
| Period | Type | Revenue | Net Income | Adjusted net income | Free Cash Flow | Diluted EPS | Adjusted EPS |
|---|---|---|---|---|---|---|---|
| 2025/12/31 | Annual | 26B USD | 3B USD | - | 3B USD | 9.51 | - |
| 2024/12/31 | Annual | 25B USD | 2B USD | 2B USD | 2B USD | 8.33 | 8.52 |
| 2023/12/31 | Annual | 24B USD | 3B USD | - | 3B USD | 10.18 | - |
| 2022/12/31 | Annual | 21B USD | 2B USD | - | 2B USD | 7.24 | - |
| 2021/12/31 | Annual | 14B USD | 1B USD | - | 994M USD | 3.34 | - |
Ad placement