MARRIOTT INTERNATIONAL INC /MD/ (MAR)
Hotels & Motels
Latest Price
$372.83
TTM P/E
39.04
Normalized P/E
44.52
Div Yield
0.54%
Book Value
0.45
P/B Ratio
824.48
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
72% 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
+53% upside
EPS: $9.51
Target P/E: 45×
Formula: EPS × P/E
P/E Fair Value
$427.95
+15% upside
Institutional Ownership
57.9% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| BlackRock, Inc. | 15.50M | $5.07B | 5.82% | -197.4K | 2026-03-31 |
| VANGUARD CAPITAL MANAGEMENT LLC | 14.04M | $4.59B | 5.27% | -- | 2026-03-31 |
| STATE STREET CORP | 9.37M | $3.06B | 3.52% | -73.1K | 2026-03-31 |
| FMR LLC | 7.08M | $2.31B | 2.66% | +358.4K | 2026-03-31 |
| WELLINGTON MANAGEMENT GROUP LLP | 5.85M | $1.91B | 2.20% | -2.73M | 2026-03-31 |
| GEODE CAPITAL MANAGEMENT, LLC | 5.31M | $1.73B | 1.99% | +75.6K | 2026-03-31 |
| MORGAN STANLEY | 4.70M | $1.54B | 1.77% | -94.4K | 2026-03-31 |
| Invesco Ltd. | 4.27M | $1.40B | 1.61% | -166.8K | 2026-03-31 |
| MASSACHUSETTS FINANCIAL SERVICES CO /MA/ | 4.27M | $1.40B | 1.60% | -466.3K | 2026-03-31 |
| VANGUARD PORTFOLIO MANAGEMENT LLC | 4.21M | $1.38B | 1.58% | -- | 2026-03-31 |