Marriott International, Inc. (MAR)
Full history for every metric is available with a Kvantra account
No price history available.
Key financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Total revenue | $bn | 11 | 14 | 21 | 24 | 25 | 26 | 27 | 28 |
| Operating profit | $bn | 4 | 4 | ||||||
| Net profit | $bn | -0 | 1 | 2 | 3 | 2 | 3 | 3 | 3 |
| EPS reported | $ | 9.49 | 9.57 | ||||||
| Operating cashflow per share | $ | 11.96 | 13.88 | ||||||
| Capex per share | $ | 2.25 | 2.22 | ||||||
| FCF per share | $ | 9.71 | 11.66 | ||||||
| Free cash flow | $bn | 3 | 3 | ||||||
| Net debt | $bn | 16 | 16 | ||||||
| Book value equity | $bn | -4 | -5 | ||||||
| Book value per share | $ | -14.00 | -16.80 | ||||||
| Number of shares | m | 269.4 | 269.4 | ||||||
| DPS (TTM paid) | $ | 2.64 | 2.80 |
Financial summary
Financials in USD| 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM | 2026E | ||
|---|---|---|---|---|---|---|---|---|---|
| Value | |||||||||
| P/E TTM | x | 32.69 | 36.78 | ||||||
| P/B LTM | x | -22.09 | -18.41 | ||||||
| P/S LTM | x | 3.18 | 3.10 | ||||||
| P/FCF LTM | x | 31.94 | 26.60 | ||||||
| EV/EBITDA LTM | x | 22.29 | 21.21 | ||||||
| EV/Sales LTM | x | 3.82 | 4.10 | ||||||
| Earnings Yield LTM | % | +3.06% | +2.72% | ||||||
| FCF Yield | % | +3.13% | +3.76% | ||||||
| Quality | |||||||||
| ROE | % | -68.97% | -66.73% | ||||||
| ROIC | % | +15.59% | +18.61% | ||||||
| Operating margin | % | +15.81% | +15.80% | ||||||
| Gross margin | % | +21.34% | +20.16% | ||||||
| FCF/Sales | % | +9.96% | +11.64% | ||||||
| Growth and momentum | |||||||||
| EPS Growth YoY | % | +13.93% | +14.89% | ||||||
| Sales Growth YoY | % | +4.33% | +7.19% | ||||||
| Net Income Growth YoY | % | +9.52% | +8.93% | ||||||
| FCF Growth | % | +30.47% | +56.68% | ||||||
| Operating Profit Growth | % | +9.93% | +12.82% | ||||||
| Dividend and capital structure | |||||||||
| Dividend Yield | % | +0.86% | +0.77% | ||||||
| Dividend Growth | % | +9.54% | +16.18% | ||||||
| Payout Ratio | % | +28.08% | +28.27% | ||||||
| FCF/Debt | x | 0.15 | 0.18 | ||||||
| Net Debt/EBITDA | x | 3.73 | 3.67 | ||||||
| EBIT/Net interest | x | 5.12 | 5.01 | ||||||
| Net debt/market cap | % | +19.45% | +18.18% | ||||||
| Net debt/Equity | x | -4.20 | -3.64 | ||||||
| Gross debt/equity | x | -4.53 | -3.93 | ||||||
Price target estimates
Based on consensus from external analysts. Not Kvantra's opinion.
Ratings
Based on consensus from external analysts. Not Kvantra's opinion.
ESG
| Metric | 2024 | 2025 | 2026 |
|---|---|---|---|
| ESG-score | |||
| Environmental score | |||
| Social score | |||
| Governance score | |||
| Risk rating |
Company overview
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, Marriott oversees a diverse collection of esteemed brands, such as JW Marriott, The Ritz-Carlton, W Hotels, Sheraton, Westin, and Courtyard, among many others. As of February 15, 2022, its impressive network encompassed nearly 8,000 properties—specifically 7,989 establishments—operating across 139 countries and territories under 30 distinct hotel brand names. Established in 1927, Marriott International, Inc. maintains its corporate headquarters in Bethesda, Maryland.
Similar companies
For informational purposes only. Kvantra provides data and quantitative analysis, not investment advice. KvantraRank is a mechanical model output. Analyst price targets and ratings are sourced from third parties and are not Kvantra recommendations. Past performance does not guarantee future results; all investments carry risk.
Marriott International, Inc. (MAR)
No price history available.
Consensus from external analysts. Not Kvantra's opinion.
Based on consensus from external analysts. Not Kvantra's opinion.
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, Marriott oversees a diverse collection of esteemed brands, such as JW Marriott, The Ritz-Carlton, W Hotels, Sheraton, Westin, and Courtyard, among many others. As of February 15, 2022, its impressive network encompassed nearly 8,000 properties—specifically 7,989 establishments—operating across 139 countries and territories under 30 distinct hotel brand names. Established in 1927, Marriott International, Inc. maintains its corporate headquarters in Bethesda, Maryland.
Unlock all fundamental data
Sign up for FreeUnlock all fundamental data
Sign up for Free