TopFunds

Marriott International

NASDAQ: MAR

Stock price

390.99 USD

(+152.66%) 5 years

HotelsResorts & Cruise LinesTravel LodgingInvestable Universe

Insider Transactions

5Y price score: 224
Help

The price score is a basic measure of the stock's performance against the S&P 500 Index over a five-year period.

A score of 100 indicates that the stock did as well as the S&P 500 Index.

A score below 100 means the stock underperformed the index, while a score above 100 means it outperformed the S&P 500.

5Y return: +152.66%
DATE RANGE:
USD PER SHARE

  • Stock price
  • Purchases
  • Sales
  • Stock awards

Circle size shows relative transaction value in the selected period. Ring colors show the value share of sales, purchases and stock awards.

Transaction History

Trade log
DateShares transactedPriceShare ValueHoldingNameTitleSource
30-sep.-26Award70359.725,0003,627Reid Grantdirectorlink
30-sep.-26Award10359.73,62513,435LEWIS AYLWIN Bdirectorlink
25-sep.-26Sale(3,500)352.1(1,232,313)282,383Marriott David Sdirector, other: 13D Group Owning more than 10%link
25-sep.-26Sale(3,500)352.1(1,232,313)282,383Harrison Deborah Marriottdirector, other: Member of 13(d) grouplink
25-sep.-26Sale(3,500)352.1(1,232,313)282,383MARRIOTT J W JR10 percent owner, other: 13D Group Owning more than 10%link
30-jun.-26Award10371.03,62513,421LEWIS AYLWIN Bdirectorlink
30-jun.-26Award39371.014,5163,557Reid Grantdirectorlink
18-may.-26Sale(3,000)361.6(1,084,680)19,827Roe Peggyofficer: EVP & Chf. Customer Officerlink
13-may.-26Sale(4,816)347.7(1,674,620)27,398Mao Yibingofficer: Pres. Greater Chinalink
11-may.-26Award670--9,290McCarthy Margaret Mdirectorlink

256.7

52-week range

410.9

390.992

Your model inputs

Required return / cost of capital
%
FCFF terminal growth rate
%

Your fair value & Margin of safety

To calculate fair value based on cost of capital and terminal growth assumptions above, please select free cash flow forecast.

Forecast:

Set price notification

Valuation

Free Cash Flow Yield

Help
FCF Yield TTM = Trailing Twelve Months free cash flow per share / current market price per shareLearn more

3 %

Dividend Yield TTM

0.7 %

Market cap $

$ 101,958

Price / Earnings TTM

Help
P/E TTM = current market price per share / Trailing Twelve Months diluted earnings per shareLearn more

40.9

Price / Book TTM

(23.2)

PEG TTM

Help
Price/Earnings-to-Growth ratio = P/E TTM divided by most recent annual diluted earnings per share growth rateLearn more

2.9

Earnings growth and return

LTM

5YR

10YR

Total return (price & dividends)

44.7 %

157.9 %

504 %

Free cash flow per share growth

66.2 %

109.7 %

118.3 %

Earnings per share growth

2.2 %

1,257.3 %

201.3 %

Dividends

Previous dividend:0.73 per share, Paid, Ex-div date Aug 20, 2026

Analyst ratings

Price Target Low

343

Price Target High

426

Price Target Median

395

Buy

23

Hold

28

Sell

1

Financials

all figures in USD Millions except per share data

Periods:

View:

Forecast:

Help

Averages

based on historical growth rates (CAGR) and average margins for last 10 or max, available and up to 10 years.

Analysts

Average Revenue and Net Income forecast estimates from analysts who cover the stock.

Custom

you can edit default forecast based on averages or analysts consensus and use it to calculate fair value based on your assumptions.

ㅤ

Actual
10 year gagr
Estimated
Projected
Fiscal
2015
2016
2017
2018
2019
2020
2021
2022
2023
2024
2025
Average (A)
2026
2027
2028
2029
2030
Terminal
FISCAL PERIOD END DATES
SHOW FORECAST VS ACTUAL
01Earnings per share
Help
Diluted EPSLearn more
3.2
2.7
3.8
5.1
3.8
(0.8)
3.3
7.2
10.2
8.3
9.5
11.7%
7.8
8.2
8.8
9.3
9.9
10.2
02FCF per share
4.4
4.9
5.2
5.1
3.1
4.6
3
6.2
9
7
9.7
8.1%
9.2
9.7
10.3
10.9
11.6
11.8
03Dividends per share
Help
Adjusted for splitsLearn more
1
1.2
1.3
1.6
1.9
0.5
-
1
2
2.4
2.6
10.8%
-
-
-
-
-
-
04Dividends payout, %
29.5%
46.3%
33%
28.5%
48.1%
(58.4)%
-
13.6%
19%
28.7%
27.6%
(0.7)%
-
-
-
-
-
-
05Revenue
$ 14,486
$ 15,407
$ 20,452
$ 20,758
$ 20,972
$ 10,571
$ 13,857
$ 20,773
$ 23,713
$ 25,100
$ 26,186
6.1%
$ 27,783
$ 29,478
$ 31,276
$ 33,183
$ 35,207
$ 36,263
06ㅤ% Change
-
6.4%
32.7%
1.5%
1%
(49.6)%
31.1%
49.9%
14.2%
5.9%
4.3%
6.1%
6.1%
6.1%
6.1%
6.1%
6.1%
6.1%
07Net Income
859
808
1,459
1,907
1,273
(267)
1,099
2,358
3,083
2,375
2,601
11.7%
2,089
2,217
2,352
2,495
2,648
2,727
08ㅤ% Margin
5.9%
5.2%
7.1%
9.2%
6.1%
(2.5)%
7.9%
11.4%
13%
9.5%
9.9%
7.5% A
7.5%
7.5%
7.5%
7.5%
7.5%
7.5%
09CFO
1,515
1,619
2,227
2,357
1,685
1,639
1,177
2,363
3,170
2,749
3,212
7.8%
3,112
3,302
3,503
3,717
3,943
4,062
10ㅤ% Of revenue
10.5%
10.5%
10.9%
11.4%
8%
15.5%
8.5%
11.4%
13.4%
11%
12.3%
11.2% A
11.2%
11.2%
11.2%
11.2%
11.2%
11.2%
11CAPEX
(305)
(199)
(240)
(556)
(653)
(135)
(183)
(332)
(452)
(750)
(604)
7.1%
(646.7)
(692.4)
(741.4)
(793.8)
(850)
(910.1)
12ㅤ% Change
-
(34.8)%
20.6%
131.7%
17.5%
(79.3)%
35.6%
81.4%
36.1%
65.9%
(19.5)%
7.1% A
7.1%
7.1%
7.1%
7.1%
7.1%
7.1%
13FCFF
Help
Free Cash Flow to the Firm = Cash Flows from Operating Activities (09) – Capital Expenditures (11)Learn more
1,210
1,420
1,987
1,801
1,032
1,504
994
2,031
2,718
1,999
2,608
8%
2,465
2,609
2,762
2,923
3,093
3,152
14Total assets
6,082
24,140
23,948
23,696
25,051
24,701
25,553
24,815
25,674
26,182
27,540
16.3%
32,030
37,252
43,325
50,388
58,603
68,158
15ㅤ% Change
-
296.9%
(0.8)%
(1.1)%
5.7%
(1.4)%
3.5%
(2.9)%
3.5%
2%
5.2%
16.3%
16.3%
16.3%
16.3%
16.3%
16.3%
16.3%
16Total liabilities
9,672
18,783
20,264
21,471
24,348
24,271
24,139
24,247
26,356
29,174
31,311
12.5%
36,416
42,353
49,258
57,288
66,628
77,490
17ㅤ% Of assets
159%
77.8%
84.6%
90.6%
97.2%
98.3%
94.5%
97.7%
102.7%
111.4%
113.7%
113.7% A
113.7%
113.7%
113.7%
113.7%
113.7%
113.7%
18Shareholders Equity
(3,590)
5,357
3,684
2,225
703
430
1,414
568
(682)
(2,992)
(3,771)
0.5%
(4,386)
(5,101)
(5,932)
(6,900)
(8,025)
(9,333)
19Net Debt
4,011
7,648
7,855
9,031
11,597
10,322
9,843
10,591
12,422
14,845
16,725
15.4%
-
-
-
-
-
-
20Shares Outstanding
Help
Diluted Weighted-average Shares OutstandingLearn more
272,800
290,900
379,900
354,200
335,500
325,800
329,300
325,800
302,900
285,200
269,400
(0.1)%
269,062
268,725
268,388
268,052
267,716
267,380
21ㅤ% Change
-
6.6%
30.6%
(6.8)%
(5.3)%
(2.9)%
1.1%
(1.1)%
(7)%
(5.8)%
(5.5)%
(0.1)%
(0.1)%
(0.1)%
(0.1)%
(0.1)%
(0.1)%
(0.1)%
22ROA
14.1%
3.4%
6.1%
8.1%
5.1%
(1.1)%
4.3%
9.5%
12%
9.1%
9.4%
-
6.5%
6%
5.4%
5%
4.5%
4%
23ROE
(23.9)%
15.1%
39.6%
85.7%
181.1%
(62.1)%
77.7%
415.1%
(452.1)%
(79.4)%
(69)%
-
(47.6)%
(43.5)%
(39.6)%
(36.2)%
(33)%
(29.2)%
24Interest coverage
8.1
6.1
8.7
7
4.6
0.2
4.2
8.6
6.8
5.4
5.1
-
-
-
-
-
-
-
25Dividend Yield
1.4%
1.6%
1%
1.4%
1.2%
0.4%
-
0.7%
0.9%
0.9%
0.9%
-
-
-
-
-
-
-
26P/E Ratio
20.8
29.7
34.9
21
39.5
(160.9)
49.2
20.5
22
33.4
32.6
-
-
-
-
-
-
-
27Stock price range
65-85
58-86
82-137
101-148
102-153
59-151
116-168
133-190
148-226
211-293
211-316
-
-
-
-
-
-
-
28Market Cap
Help
End of Period Market CapLearn more
17,920
24,052
50,926
38,007
50,381
42,980
54,067
48,300
67,991
79,275
83,299
16.6%
21,620
25,454
29,672
34,312
39,416
-
29FCF Yield
6.8%
5.9%
3.9%
4.7%
2.1%
3.5%
1.8%
4.2%
4%
2.5%
3.1%
(7.4)%
11.4%
10.3%
9.3%
8.5%
7.9%
-
30Average stock price
75
72.2
109.2
124.5
127.4
105.3
142.4
161.7
186.6
252
263.4
13.4%
80.4
94.7
110.6
128
147.2
-
31 CEO
AJ
Anthony G. Capuano Jr.