Marriott International, Inc. (MAR)
NASDAQ · Consumer Discretionary · market cap 99.04B
Share price
$416.30
At the last nightly close
Intrinsic value
$232.67
Range $163.85 – $182.49 before any credit for growth. The figure above is $163.85 × 1.42, the credit the franchise record earns.
Margin of safety
-44.1%
($232.67 − $416.30) ÷ $416.30
EV / EBIT
74.6
On the median operating profit of 15 fiscal years through 2025.
How these numbers are computed
The valuations are calculated in Python from filed accounts, not written by a language model. Three methods run side by side: earnings power value, which capitalises a normalised operating profit; a free-cash-flow model; and the Graham Number as an asset-side cross-check. The conservative figure above starts from the lower of the first two; the Graham Number never enters it.
The frame gives no credit for growth unless the company has earned it: only a return on invested capital that has beaten the cost of capital year after year earns a growth credit, and that credit is capped. A company that compounds will therefore usually read as expensive against it — that is deliberate. It is a price-discipline floor, not a price target, and it is not a view on what the shares will do.
The EV/EBIT ranking uses the median operating profit of up to fifteen fiscal years — a full cycle — where the free screeners use the last twelve months. When the data cannot support a method, the figure reads n/a rather than a number: a free-cash-flow valuation on a bank, a PEG on erratic earnings, a multiple on a company with no operating profit to speak of.
Fundamentals from SEC EDGAR. Prices, market data and technicals from yfinance. Valuation computed 2026-10-17.
Key metrics
Market position
Annual financials
| Period | Revenue | Operating income | Net income | EPS | Free cash flow |
|---|---|---|---|---|---|
| 2025-FY | 26.19B | 4.14B | 2.60B | 9.53 | 2.61B |
| 2024-FY | 25.10B | 3.84B | 2.38B | 8.36 | 2.00B |
| 2023-FY | 23.71B | 3.92B | 3.08B | 10.23 | 2.72B |
| 2022-FY | 20.77B | 3.47B | 2.36B | 7.27 | 2.03B |
| 2021-FY | 13.86B | 1.75B | 1.10B | 3.34 | 994.0M |
Filed figures from SEC EDGAR, in the reporting currency.
Recent news
- Marriott International (MAR) Stock News | StockTitanstocktitan.net
- Marriott International (MAR) Stock Price, Quote, News & History | Benzingabenzinga.com
- Marriott International: MAR Stock Price Quote & News | Robinhoodrobinhood.com
- Marriott International, Inc. (MAR) Stock Price, News, Quote & History - Yahoo Financefinance.yahoo.com
- Marriott Outlook Comes Up Short, Middle East Conflicts Drag On Results | Investor's Business Dailyinvestors.com
Headlines link to their source. Sperio does not republish article text.
The figures above are the arithmetic. To see what a board of eight AI agents makes of them — macro, sector, filings, news and a devil's advocate whose only job is to attack the thesis — run the full analysis on MAR.
Run the board on MAR10 free analyses · no signup, no card
This page presents computed figures and filed financial data for information only. It is not investment advice, not a recommendation to buy or sell any security, and not a statement about what these shares will do. Sperio is a research tool, not an investment adviser. Figures are derived automatically from public filings and market data and may be incomplete, out of date or wrong. See the Terms & Disclaimer.