← Scroll for more →
Marriott International Inc (MAR)
Hotels & Motels
Latest Price
$355.67
TTM P/E
36.78
Normalized P/E
40.22
Div Yield
0.58%
Book Value
0.45
P/B Ratio
786.53
Valuation metrics
adjust assumptions →Norm. op. income: $3.5B (median of 7yr)
Tax rate: 22%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$102.99
71% downside
Base FCF: $2.0B (median of recent 5yr)
Growth: 25%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$569.79
+60% upside
EPS: $9.51
Target P/E: 40×
Formula: EPS × P/E
P/E Fair Value
$380.40
+7% upside
Institutional Ownership
61.9% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 16.05M | $5.95B | 6.06% | +558.5K | 2026-06-30 |
| Vanguard Capital Management LLC | 14.04M | $5.20B | 5.30% | +5.4K | 2026-06-30 |
| State Street Corp | 9.64M | $3.57B | 3.64% | +272.0K | 2026-06-30 |
| Invesco Ltd. | 9.64M | $3.57B | 3.64% | +5.36M | 2026-06-30 |
| FMR LLC | 6.81M | $2.52B | 2.57% | -265.3K | 2026-06-30 |
| Wellington Management Group LLP | 5.47M | $2.03B | 2.06% | -374.6K | 2026-06-30 |
| Geode Capital Management, LLC | 5.35M | $1.97B | 2.02% | +41.1K | 2026-06-30 |
| Morgan Stanley | 4.98M | $1.84B | 1.88% | +278.7K | 2026-06-30 |
| JPMorgan Chase & Co | 4.10M | $1.54B | 1.55% | -450.9K | 2026-06-30 |
| Vanguard Portfolio Management LLC | 4.04M | $1.50B | 1.53% | -169.9K | 2026-06-30 |