Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
Prices and market caps: Cboe delayed data, at least 15 minutes delayed. Not real-time. Fundamentals from company filings.
MARRIOTT INTERNATIONAL INC /MD/
Bear Case (25th pct.)
-53.9% vs price
Base Case (Median)
-48.9% vs price
Bull Case (75th pct.)
-47.3% vs price
◇ = Current price | | Bear | Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| PE Comparable | $182.31 | -46.2% | Medium (25%) |
| Growth Trajectory DCF | $156.17 | -53.9% | Medium (20%) |
| EV/EBITDA | $105.86 | -68.8% | Medium (20%) |
| EV/FCF | $173.16 | -48.9% | Medium (20%) |
| Earnings Power Value | $178.73 | -47.3% | Medium (50%) |
Based on 5 out of 7 methods, MAR appears overvalued at the current price of $339.04. The base case fair value of $173.16 implies 48.9% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.