Marriott International
S&P 500
Nasdaq 100
$334.69
+1.71%
Delayed · cached 15 min
Fair value analysis
MAR
Marriott International
$334.69
Close used for this calculation
$197.29Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
36/100
Quality radar
Consensus fair value
$197.29
Above FV▼ -41.1% against the close used
Model range $134.19 – $267.27
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.
Price target range & 52-week position
Bear$134.19Fair value$197.29Bull$267.27
FairClose
52-week traded range
52W low $259.0452W high $402.54
The 52-week range is measured from the stored price history, not estimated.
Valuation summary
Trading above the consensus fair value
Marriott International closed at $334.69, 69.6% above the consensus fair value of $197.29 drawn from 6 valuation models.
Financial DNA score 36/100 — Average. P/E of 35.2x against the 20x sector multiple the P/E model uses.
Quantitative summary only — not investment advice.
All valuation models
DCF Valuation
$189.27
-43.4%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
P/E Fair Value
$190.20
-43.2%
EPS × 20x (sector P/E)
EPS=9.51, Sector P/E=20x
Peter Lynch (PEG)
$134.19
-59.9%
EPS × Growth% (PEG = 1 is fair)
EPS=9.51, g=14.1%
EV/EBITDA
$267.27
-20.1%
(EBITDA × 17.1x − Net Debt) ÷ Shares
EBITDA=4.29B
Reverse DCF
$334.69
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 14.8% | Historical: 14.1%
Margin of Safety
$142.30
-57.5%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=189.74, MoS=25%
Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.
Educational data only. Not a recommendation to buy, sell or hold any security.