Tearsheet

Marriott International (MAR)


Market Price (12/18/2025): $310.0 | Market Cap: $84.3 Bil
Sector: Consumer Discretionary | Industry: Hotels, Resorts & Cruise Lines

Marriott International (MAR)


Market Price (12/18/2025): $310.0
Market Cap: $84.3 Bil
Sector: Consumer Discretionary
Industry: Hotels, Resorts & Cruise Lines

Investment Highlights Why It Matters Which of these 2 stories sounds closer for this stock?

1. Generates cash flow

The stock generated 4% or more of the share price (called cash flow yield), and shows moderate 10-15% or more growth.

2. Riding a trend

Think Tesla during the pandemic of 2020 when EVs were riding a cultural high, or Nvidia in the current AI boom, or even Figma. These companies don’t have enough yield, or, enough growth, or both - however - they are riding a trend. They have momentum. These can be more volatile - they don’t have the floor of strong cash flow


0 Attractive cash flow generation
CFO/Rev LTMCash Flow from Operations / Revenue (Sales), Last Twelve Months (LTM) is 10%, CFO LTM is 2.7 Bil
Trading close to highs
Dist 52W High is 0.0%, Dist 3Y High is 0.0%
Expensive valuation multiples
P/CFOPrice/(Cash Flow from Operations). CFO is cash before capital expenditures. is 26x
1 Low stock price volatility
Vol 12M is 29%
  Key risks
MAR key risks include [1] a significant total debt load of approximately $16.0 billion, Show more.
2 Megatrend and thematic drivers
Megatrends include Experience Economy & Premiumization, Smart Buildings & Proptech, and Sustainable & Green Buildings. Themes include Travel & Leisure Tech, Show more.
  
0 Attractive cash flow generation
CFO/Rev LTMCash Flow from Operations / Revenue (Sales), Last Twelve Months (LTM) is 10%, CFO LTM is 2.7 Bil
1 Low stock price volatility
Vol 12M is 29%
2 Megatrend and thematic drivers
Megatrends include Experience Economy & Premiumization, Smart Buildings & Proptech, and Sustainable & Green Buildings. Themes include Travel & Leisure Tech, Show more.
3 Trading close to highs
Dist 52W High is 0.0%, Dist 3Y High is 0.0%
4 Expensive valuation multiples
P/CFOPrice/(Cash Flow from Operations). CFO is cash before capital expenditures. is 26x
5 Key risks
MAR key risks include [1] a significant total debt load of approximately $16.0 billion, Show more.

Valuation, Metrics & Events

MAR Stock


Why The Stock Moved


Qualitative Assessment

AI Generated Analysis | Feedback

1. Strong Third Quarter 2025 Financial Performance.

Marriott International reported a 25 percent increase in reported net income for the third quarter of 2025 compared to the previous year, reaching $728 million. The company also saw a 10 percent rise in adjusted earnings before interest, taxes, depreciation, and amortization (EBITDA), totaling $1,349 million. This robust financial health likely contributed to investor confidence during the period.

2. Continued Shareholder Returns through Dividends and Repurchases.

Marriott demonstrated a commitment to returning capital to shareholders, having returned approximately $3.1 billion year-to-date through October 30, 2025, via share repurchases and dividends. The company anticipated returning a total of around $4.0 billion to shareholders for the full year 2025.

Show more

Stock Movement Drivers

Return vs. Risk


Price Returns Compared

 202020212022202320242025Total [1]
Returns
MAR Return-13%25%-9%53%25%11%110%
Peers Return0%37%-19%20%21%-9%46%
S&P 500 Return16%27%-19%24%23%14%108%

Monthly Win Rates [3]
MAR Win Rate42%58%50%58%67%67% 
Peers Win Rate53%55%37%57%58%48% 
S&P 500 Win Rate58%75%42%67%75%73% 

Max Drawdowns [4]
MAR Max Drawdown-61%-12%-19%-1%-6%-24% 
Peers Max Drawdown-53%-8%-32%-5%-9%-30% 
S&P 500 Max Drawdown-31%-1%-25%-1%-2%-15% 


[1] Cumulative total returns since the beginning of 2020
[2] Peers: HLT, H, WH, MTN, CHH. See MAR Returns vs. Peers.
[3] Win Rate = % of calendar months in which monthly returns were positive
[4] Max drawdown represents maximum peak-to-trough decline within a year
[5] 2025 data is for the year up to 12/17/2025 (YTD)

How Low Can It Go

Unique KeyEventMARS&P 500
2022 Inflation Shock2022 Inflation Shock  
2022 Inflation Shock% Loss% Loss-30.1%-25.4%
2022 Inflation Shock% Gain to Breakeven% Gain to Breakeven43.0%34.1%
2022 Inflation ShockTime to BreakevenTime to Breakeven382 days464 days
2020 Covid Pandemic2020 Covid Pandemic  
2020 Covid Pandemic% Loss% Loss-61.0%-33.9%
2020 Covid Pandemic% Gain to Breakeven% Gain to Breakeven156.4%51.3%
2020 Covid PandemicTime to BreakevenTime to Breakeven327 days148 days
2018 Correction2018 Correction  
2018 Correction% Loss% Loss-31.8%-19.8%
2018 Correction% Gain to Breakeven% Gain to Breakeven46.5%24.7%
2018 CorrectionTime to BreakevenTime to Breakeven358 days120 days
2008 Global Financial Crisis2008 Global Financial Crisis  
2008 Global Financial Crisis% Loss% Loss-75.9%-56.8%
2008 Global Financial Crisis% Gain to Breakeven% Gain to Breakeven315.3%131.3%
2008 Global Financial CrisisTime to BreakevenTime to Breakeven1,919 days1,480 days

Compare to HLT, H, WH, MTN, CHH


In The Past

Marriott International's stock fell -30.1% during the 2022 Inflation Shock from a high on 4/20/2022. A -30.1% loss requires a 43.0% gain to breakeven.

Preserve Wealth

Limiting losses and compounding gains is essential to preserving wealth over time.

Asset Allocation

Actively managed asset allocation strategies protect wealth. Learn more.

About Marriott International (MAR)

Better Bets than Marriott International (MAR)

Latest Trefis Analyses

Trade Ideas

Select past ideas related to MAR. For more, see Trefis Trade Ideas.

Unique KeyDateTickerCompanyCategoryTrade Strategy6M Fwd Rtn12M Fwd Rtn12M Max DD
BBWI_11302025_Dip_Buyer_1M_Insider_Buying_GTE_1Mil_EBITp+DE11302025BBWIBath & Body WorksDip BuyDB | Insider Buys | Low D/EDip Buy with Strong Insider Buying
Buying dips for companies with strong insider buying in the last 1 month, positive operating income and reasonable debt / market cap
12.8%12.8%0.0%
HRB_11262025_Dip_Buyer_FCFYield11262025HRBH&R BlockDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
5.4%5.4%-0.1%
LRN_11262025_Dip_Buyer_FCFYield11262025LRNStrideDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
3.2%3.2%-4.4%
ABNB_11212025_Dip_Buyer_FCFYield11212025ABNBAirbnbDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
15.5%15.5%0.0%
MTN_11212025_Dip_Buyer_FCFYield11212025MTNVail ResortsDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
15.3%15.3%-1.6%
MAR_7312020_Dip_Buyer_FCFYield07312020MARMarriott InternationalDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
38.8%74.1%-0.4%
Unique KeyDateTickerCompanyCategoryTrade Strategy6M Fwd Rtn12M Fwd Rtn12M Max DD
BBWI_11302025_Dip_Buyer_1M_Insider_Buying_GTE_1Mil_EBITp+DE11302025BBWIBath & Body WorksDip BuyDB | Insider Buys | Low D/EDip Buy with Strong Insider Buying
Buying dips for companies with strong insider buying in the last 1 month, positive operating income and reasonable debt / market cap
12.8%12.8%0.0%
HRB_11262025_Dip_Buyer_FCFYield11262025HRBH&R BlockDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
5.4%5.4%-0.1%
LRN_11262025_Dip_Buyer_FCFYield11262025LRNStrideDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
3.2%3.2%-4.4%
ABNB_11212025_Dip_Buyer_FCFYield11212025ABNBAirbnbDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
15.5%15.5%0.0%
MTN_11212025_Dip_Buyer_FCFYield11212025MTNVail ResortsDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
15.3%15.3%-1.6%
MAR_7312020_Dip_Buyer_FCFYield07312020MARMarriott InternationalDip BuyDB | FCFY OPMDip Buy with High FCF Yield and High Margin
Buying dips for companies with high FCF yield and meaningfully high operating margin
38.8%74.1%-0.4%

Recent Active Movers

Recent Active Movers

More From Trefis

Peer Comparisons for Marriott International

Peers to compare with:

Financials

MARHLTHWHMTNCHHMedian
NameMarriott.Hilton W.Hyatt Ho.Wyndham .Vail Res.Choice H. 
Mkt Price310.07293.00164.2880.49156.4495.21160.36
Mkt Cap84.368.615.76.15.44.410.9
Rev LTM25,92511,7356,9141,4362,9751,5964,945
Op Inc LTM4,1372,580449593537468565
FCF LTM1,9272,296107294352124323
FCF 3Y Avg2,3231,916397268352169374
CFO LTM2,7012,508301349588268469
CFO 3Y Avg2,9142,122590310588301589

Growth & Margins

MARHLTHWHMTNCHHMedian
NameMarriott.Hilton W.Hyatt Ho.Wyndham .Vail Res.Choice H. 
Rev Chg LTM4.7%6.7%3.1%3.4%3.1%2.8%3.2%
Rev Chg 3Y Avg10.6%13.1%9.1%-2.5%4.3%6.7%7.9%
Rev Chg Q3.7%8.8%9.6%-3.5%4.1%4.5%4.3%
QoQ Delta Rev Chg LTM0.9%2.2%2.3%-1.0%0.4%1.2%1.1%
Op Mgn LTM16.0%22.0%6.5%41.3%18.1%29.3%20.0%
Op Mgn 3Y Avg16.3%22.0%5.8%38.4%18.2%29.4%20.1%
QoQ Delta Op Mgn LTM0.6%0.8%0.0%0.8%-0.1%-0.9%0.3%
CFO/Rev LTM10.4%21.4%4.4%24.3%19.8%16.8%18.3%
CFO/Rev 3Y Avg11.8%19.4%8.8%22.0%20.2%19.2%19.3%
FCF/Rev LTM7.4%19.6%1.5%20.5%11.8%7.8%9.8%
FCF/Rev 3Y Avg9.4%17.5%5.9%19.0%12.1%10.8%11.5%

Valuation

MARHLTHWHMTNCHHMedian
NameMarriott.Hilton W.Hyatt Ho.Wyndham .Vail Res.Choice H. 
Mkt Cap84.368.615.76.15.44.410.9
P/S2.75.22.04.31.83.12.9
P/EBIT16.923.444.210.6-8.616.9
P/E27.136.5-154.018.120.212.919.1
P/CFO26.224.245.017.59.118.421.3
Total Yield4.7%2.9%-0.2%7.6%6.4%7.8%5.6%
Dividend Yield1.0%0.1%0.4%2.1%1.5%0.0%0.7%
FCF Yield 3Y Avg3.5%3.8%3.1%4.4%-2.9%3.5%
D/E0.20.20.50.4-0.40.4
Net D/E0.20.20.40.4-0.40.4

Returns

MARHLTHWHMTNCHHMedian
NameMarriott.Hilton W.Hyatt Ho.Wyndham .Vail Res.Choice H. 
1M Rtn9.6%10.1%10.3%15.6%11.9%3.4%10.2%
3M Rtn18.6%10.0%16.6%-3.2%6.5%-14.1%8.2%
6M Rtn21.0%18.5%24.2%2.0%3.7%-22.5%11.1%
12M Rtn8.2%17.3%4.7%-20.5%-12.7%-33.8%-4.0%
3Y Rtn107.8%125.7%73.4%21.1%-28.8%-14.5%47.3%
1M Excs Rtn8.9%9.4%9.5%14.9%11.1%2.7%9.5%
3M Excs Rtn16.4%8.7%13.8%-3.9%3.8%-14.5%6.3%
6M Excs Rtn8.6%6.1%11.8%-10.3%-8.6%-34.9%-1.3%
12M Excs Rtn-2.0%5.1%-7.3%-31.6%-24.4%-45.5%-15.8%
3Y Excs Rtn27.4%44.7%-2.3%-49.8%-100.1%-87.2%-26.1%

Financials

Segment Financials

Revenue by Segment

$ Mil20242023202220212020
Single Segment23,713    
Base management fees 1,0446694431,180
Contract investment amortization -89-75-132-62
Cost reimbursement revenue 15,41710,4428,45215,599
Franchise fees 2,5051,7901,1532,006
Incentive management fees 52923587637
Owned, leased, and other revenue 1,3677965681,612
Total23,71320,77313,85710,57120,972


Price Behavior

Short Interest

Short Interest: As Of Date11282025
Short Interest: Shares Quantity8,438,797
Short Interest: % Change Since 11152025-2.2%
Average Daily Volume1,417,813
Days-to-Cover Short Interest5.95
Basic Shares Quantity271,800,000
Short % of Basic Shares3.1%

Earnings Returns History

Expand for More

 Forward Returns
Earnings Date1D Returns5D Returns21D Returns
11/4/20253.2%10.1%12.4%
8/5/20250.2%-0.4%2.6%
5/6/20251.9%10.0%6.2%
2/11/2025-5.4%-5.3%-19.7%
11/4/2024-1.6%7.8%9.6%
7/31/2024-4.8%-9.9%-4.5%
5/1/2024-1.0%-0.1%-2.8%
2/13/2024-5.6%-2.4%1.2%
...
SUMMARY STATS   
# Positive121114
# Negative121310
Median Positive3.1%4.6%9.1%
Median Negative-2.9%-2.3%-5.1%
Max Positive5.8%19.9%31.8%
Max Negative-5.6%-9.9%-30.8%

SEC Filings

Expand for More

Report DateFiling DateFiling
93020251104202510-Q 9/30/2025
6302025805202510-Q 6/30/2025
3312025506202510-Q 3/31/2025
12312024211202510-K 12/31/2024
93020241104202410-Q 9/30/2024
6302024731202410-Q 6/30/2024
3312024501202410-Q 3/31/2024
12312023213202410-K 12/31/2023
93020231102202310-Q 9/30/2023
6302023801202310-Q 6/30/2023
3312023502202310-Q 3/31/2023
12312022214202310-K 12/31/2022
93020221103202210-Q 9/30/2022
6302022802202210-Q 6/30/2022
3312022504202210-Q 3/31/2022
12312021215202210-K 12/31/2021

Insider Activity

Expand for More

 OwnerTitleFiling DateActionPriceSharesTransacted
Value
Value of
Held Shares
Form
0Lee FelitiaController and CAO11262025Sell303.70373113,2802,128,887Form
1Harrison Deborah Marriott 11122025Sell291.6370,00020,414,10051,096,492Form
2Roe PeggyEVP & Chf. Customer Officer11112025Sell292.122,000584,2405,102,168Form
3Breland Benjamin T.CHRO & EVP, Global Ops. Serv.11112025Sell286.101,650472,0655,214,090Form
4Brown William PGroup Pres., US and Canada11102025Sell280.046,6661,866,7203,080,396Form