Previous Close | $280.03 |
Intrinsic Value | $97.66 |
Upside potential | -65% |
Data is not available at this time.
Marriott International, Inc. is a global leader in the hospitality industry, operating a diversified portfolio of hotel brands across luxury, premium, and select-service segments. The company primarily follows a fee-driven business model, deriving revenue from management contracts, franchise agreements, and owned/leased properties. Its extensive network spans over 8,000 properties in 139 countries, reinforcing its dominance in the upscale and midscale lodging markets. Marriott’s competitive edge lies in its strong brand recognition, loyalty program (Marriott Bonvoy), and strategic partnerships, which drive occupancy and pricing power. The company’s asset-light approach minimizes capital intensity while maximizing scalability, allowing it to adapt to shifting consumer preferences and economic cycles. With a focus on digital innovation and sustainability, Marriott maintains a resilient position in an industry increasingly shaped by experiential travel and corporate demand.
Marriott reported $25.1 billion in revenue for FY 2024, with net income of $2.38 billion, reflecting a robust 9.5% net margin. Diluted EPS stood at $8.33, supported by disciplined cost management and operational leverage. Operating cash flow reached $2.75 billion, while capital expenditures were limited to $750 million, underscoring the efficiency of its asset-light model. The company’s ability to convert revenue into cash flow highlights its strong execution in a competitive landscape.
Marriott’s earnings power is evident in its high-margin fee-based revenue streams, which require minimal capital investment. The company’s return on invested capital (ROIC) remains industry-leading, driven by its scalable franchise and management operations. With $8.33 in diluted EPS, Marriott demonstrates consistent profitability, further amplified by its global footprint and pricing power in key markets.
Marriott’s balance sheet shows $396 million in cash and equivalents against $15.24 billion in total debt, indicating a leveraged but manageable position. The company’s strong cash flow generation supports debt servicing and strategic investments. Its asset-light structure reduces balance sheet risk, though investors should monitor leverage ratios in light of potential economic downturns or rising interest rates.
Marriott’s growth is fueled by global expansion, with a pipeline of new properties and brand extensions. The company paid a dividend of $2.40 per share in FY 2024, reflecting a commitment to shareholder returns. While dividend growth has been modest, Marriott prioritizes reinvestment in high-return projects and share repurchases, balancing income and capital appreciation for investors.
Marriott trades at a premium valuation, reflecting its market leadership and resilient business model. Investors anticipate sustained growth in fee revenue and margin expansion, though macroeconomic factors like travel demand and labor costs remain key variables. The stock’s performance hinges on execution in international markets and the continued success of its loyalty program.
Marriott’s strategic advantages include its unparalleled brand portfolio, global scale, and asset-light structure. The company is well-positioned to capitalize on the recovery in business and leisure travel, with a focus on digital transformation and sustainability initiatives. Long-term prospects remain favorable, though geopolitical risks and competitive pressures warrant vigilance.
10-K filings, investor presentations, Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |