-0.67%
5.88%
11.52%
32.82%
19.26%
78.25%
105.39%

Company Description

Marriott International, Inc.operates, franchises, and licenses hotel, residential, and timeshare properties worldwide.The company operates through U.S. and Canada, and International segments.


It operates its properties under the JW Marriott, The Ritz-Carlton, Ritz-Carlton Reserve, W Hotels, The Luxury Collection, St. Regis, EDITION, Bulgari, Marriott Hotels, Sheraton, Delta Hotels, Marriott Executive Apartments, Marriott Vacation Club, Westin, Renaissance, Le Méridien, Autograph Collection, Gaylord Hotels, Tribute Portfolio, Design Hotels, Courtyard, Residence Inn, Fairfield by Marriott, SpringHill Suites, Four Points, TownePlace Suites, Aloft, AC Hotels by Marriott, Protea Hotels, Element, and Moxy brand names.As of February 15, 2022, it operated approximately 7,989 properties under 30 hotel brands in 139 countries and territories.Marriott International, Inc.


was founded in 1927 and is headquartered in Bethesda, Maryland.

Market Data

Last Price 290.59
Change Percentage -0.67%
Open 291.65
Previous Close 292.54
Market Cap ( Millions) 80753
Volume 1282722
Year High 295.45
Year Low 204.55
M A 50 283.2
M A 200 252.08

Financial Ratios

FCF Yield 3.27%
Dividend Yield 0.83%
ROE -162.58%
Debt / Equity -597.36%
Net Debt / EBIDTA 355.79%
Price To Book -33.79
Price Earnings Ratio 29.55
Price To FCF 30.59
Price To sales 3.26
EV / EBITDA 23.98

News

Business Breakdown

Expected Mid-Term Growth

Segment n°1 -> United States & Canada

Expected Growth : 4.83 %

What the company do ?

The United States & Canada segment of Marriott International, Inc. operates hotels and resorts across North America, offering a range of brands and accommodations.

Why we expect these perspectives ?

Strong brand recognition, increasing demand for luxury travel, and strategic hotel openings in key cities drive Marriott's 4.83% growth in the United States and Canada. Additionally, the company's loyalty program and digital platform enhancements contribute to revenue growth, while a favorable economic environment and rising business travel demand also support this growth.

Segment n°2 -> International

Expected Growth : 4.77 %

What the company do ?

Marriott International, Inc. is a global lodging company with over 7,000 properties across 131 countries and territories, offering a diverse portfolio of brands.

Why we expect these perspectives ?

Marriott International's 4.77% international growth is driven by increasing demand for luxury travel, expansion in emerging markets, and strategic partnerships. The company's strong brand portfolio, including Ritz-Carlton and JW Marriott, attracts high-end customers. Additionally, Marriott's loyalty program and digital platforms enhance customer experience, contributing to the segment's growth.

Segment n°3 -> Unallocated Corporate and Other

Expected Growth : 4.65 %

What the company do ?

Unallocated Corporate and Other from Marriott International, Inc. represents the unallocated costs and expenses of corporate functions, including executive management, information technology, and other centralized functions.

Why we expect these perspectives ?

Marriott's Unallocated Corporate and Other segment growth of 4.65% is driven by increased administrative efficiencies, reduced overhead costs, and strategic investments in digital transformation, enabling the company to optimize its corporate structure and allocate resources effectively, thereby fueling growth.

Marriott International, Inc. Products

Product Range What is it ?
Luxury and Lifestyle Brands High-end hotels and resorts offering luxurious amenities and personalized services
Premium Brands Upscale hotels offering modern amenities and services
Select Brands Mid-range hotels offering essential amenities and services
Long Stay Brands Extended-stay hotels offering kitchenettes and home-like amenities
Marriott Bonvoy Loyalty program offering rewards and benefits across Marriott properties
Meetings and Events Customized event planning and meeting spaces for corporate and social events
Marriott International's Vacation Club Timeshare ownership and vacation rentals offering flexible vacation options

Marriott International, Inc.'s Porter Forces

Marriott International, Inc. faces moderate threat from substitutes, as customers have various options for accommodations, including Airbnb, hostels, and vacation rentals. However, the company's strong brand reputation and loyalty program help to mitigate this threat.

Marriott International, Inc. has a large customer base, but individual customers have limited bargaining power due to the company's vast network of properties and loyalty program.

Marriott International, Inc. has a moderate level of dependence on suppliers, including food and beverage providers, linen suppliers, and technology vendors. While the company has some bargaining power, suppliers can still exert some influence.

Marriott International, Inc. operates in a highly competitive industry, but the threat of new entrants is relatively low due to the high barriers to entry, including significant capital requirements and regulatory hurdles.

Marriott International, Inc. operates in a highly competitive industry, with numerous established players and a high level of rivalry. The company must continually innovate and differentiate itself to maintain market share.

Capital Structure

Value
Debt Weight 105.65%
Debt Cost 4.85%
Equity Weight -5.65%
Equity Cost 12.05%
WACC 4.45%
Leverage -1870.97%

Historical Valuation

Price/Earnings Ratio

Margin Valuation

Peers Valuation

Competitors

Company Rational
LEN Lennar Corporation, together with its subsidiaries, operates as a homebuilder primarily under the Lennar brand in the United States. It operates through Homebuilding East, Homebuilding Central, Homebuilding Texas, Homebuilding West, …
PHM PulteGroup, Inc., through its subsidiaries, primarily engages in the homebuilding business in the United States. It acquires and develops land primarily for residential purposes; and constructs housing on such land. …
BKNG Booking Holdings Inc. provides travel and restaurant online reservation and related services worldwide. The company operates Booking.com, which offers online accommodation reservations; Rentalcars.com that provides online rental car reservation services; …
DHI D.R. Horton, Inc. operates as a homebuilding company in East, North, Southeast, South Central, Southwest, and Northwest regions in the United States. It engages in the acquisition and development of …
HLT Hilton Worldwide Holdings Inc., a hospitality company, owns, leases, manages, develops, and franchises hotels and resorts. It operates through two segments, Management and Franchise, and Ownership. The company engages in …

Peers Metrics

DCF BETA

Parameters

Short Term Growth
Short term Time
Long-Term Growth
WACC
Target Price
290.59$
Current Price
290.59$
Potential
-0.00%

Expected Cash-Flows

Scoring Insights

Peers Group Analysis

🥇

Lennar Logo
Lennar
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

🥈

PulteGroup Logo
PulteGroup
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

🥉

Booking Logo
Booking
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

4

D.R. Horton Logo
D.R. Horton
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

5

Marriott Logo
Marriott
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->

6

Hilton Logo
Hilton
A-Score # N/A

Value:# N/A

Growth: # N/A

Quality: # N/A

Yield: # N/A

Momentum: # N/A

Volatility: # N/A

1-Year Total Return ->