Tearsheet

Marriott International (MAR)


Market Price (12/28/2025): $315.63 | Market Cap: $85.8 Bil
Sector: Consumer Discretionary | Industry: Hotels, Resorts & Cruise Lines

Marriott International (MAR)


Market Price (12/28/2025): $315.63
Market Cap: $85.8 Bil
Sector: Consumer Discretionary
Industry: Hotels, Resorts & Cruise Lines

Investment Highlights Why It Matters Detailed financial logic regarding cash flow yields vs trend-riding momentum.


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 32x
1 Low stock price volatility
Vol 12M is 29%
Weak multi-year price returns
2Y Excs Rtn is -0.9%
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 Weak multi-year price returns
2Y Excs Rtn is -0.9%
5 Expensive valuation multiples
P/CFOPrice/(Cash Flow from Operations). CFO is cash before capital expenditures. is 32x
6 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 Analysis | Feedback

Marriott International (MAR) experienced an approximate 18.1% stock movement from August 31, 2025, to December 28, 2025, driven by several key factors in the hospitality sector.

<br><br>

<b>1. Strong Third Quarter 2025 Financial Results:</b> Marriott International reported a significant increase in its financial performance for the third quarter of 2025. The company's reported net income rose by 25% compared to the same period in 2024, reaching $728 million. Diluted earnings per share (EPS) also increased to $2.67 from $2.07 in the prior year, while adjusted EBITDA saw a 10% increase to $1,349 million.

<br><br>

<b>2. Continued Global Expansion and Robust Development Pipeline:</b> The company demonstrated strong growth in its global footprint by adding approximately 17,900 net rooms during the third quarter of 2025, leading to a 4.7% year-over-year net room growth. Marriott's worldwide development pipeline also reached a new record, reflecting significant future growth potential, particularly with contributions from international markets and luxury segments.

<br><br>

<b>3. Positive Analyst Sentiment and Upbeat Outlook:</b> As of December 2025, financial analysts maintained a "Buy" or "Moderate Buy" consensus rating for Marriott International stock. Analyst price targets ranged with an average around $299.86, with some forecasts reaching up to $345.00, indicating a positive outlook on the company's future stock performance.

<br><br>

<b>4. Significant Shareholder Returns:</b> Marriott actively returned capital to its shareholders through share repurchases and dividends. In the third quarter of 2025 alone, the company repurchased 3.0 million shares of common stock for $0.8 billion. Year-to-date through October 30, 2025, Marriott returned approximately $3.1 billion to shareholders through dividends and share repurchases, enhancing investor confidence.

<br><br>

<b>5. Strategic Focus on Brand and Experiential Growth:</b> Marriott continued to innovate and expand its brand portfolio, emphasizing experiential luxury travel and adapting to evolving traveler demographics. The company highlighted new brand extensions and strategic acquisitions, such as its push into the midscale sector and outdoor experiences, positioning itself for sustained relevance and growth in the dynamic hospitality market.

Show more

Stock Movement Drivers

Fundamental Drivers

The 19.7% change in MAR stock from 9/27/2025 to 12/27/2025 was primarily driven by a 12.1% change in the company's P/E Multiple.
927202512272025Change
Stock Price ($)263.59315.5819.73%
Change Contribution ByLTMLTM
Total Revenues ($ Mil)25691.0025925.000.91%
Net Income Margin (%)9.60%10.07%4.88%
P/E Multiple29.3032.8512.13%
Shares Outstanding (Mil)274.20271.800.88%
Cumulative Contribution19.72%

LTM = Last Twelve Months as of date shown

Market Drivers

9/27/2025 to 12/27/2025
ReturnCorrelation
MAR19.7% 
Market (SPY)4.3%22.9%
Sector (XLY)1.8%39.6%

Fundamental Drivers

The 16.0% change in MAR stock from 6/28/2025 to 12/27/2025 was primarily driven by a 7.9% change in the company's P/E Multiple.
628202512272025Change
Stock Price ($)272.13315.5815.97%
Change Contribution ByLTMLTM
Total Revenues ($ Mil)25386.0025925.002.12%
Net Income Margin (%)9.75%10.07%3.26%
P/E Multiple30.4332.857.94%
Shares Outstanding (Mil)276.90271.801.84%
Cumulative Contribution15.93%

LTM = Last Twelve Months as of date shown

Market Drivers

6/28/2025 to 12/27/2025
ReturnCorrelation
MAR16.0% 
Market (SPY)12.6%38.1%
Sector (XLY)11.9%52.7%

Fundamental Drivers

The 12.3% change in MAR stock from 12/27/2024 to 12/27/2025 was primarily driven by a 15.0% change in the company's P/E Multiple.
1227202412272025Change
Stock Price ($)280.92315.5812.34%
Change Contribution ByLTMLTM
Total Revenues ($ Mil)24766.0025925.004.68%
Net Income Margin (%)11.18%10.07%-9.89%
P/E Multiple28.5732.8514.99%
Shares Outstanding (Mil)281.50271.803.45%
Cumulative Contribution12.21%

LTM = Last Twelve Months as of date shown

Market Drivers

12/27/2024 to 12/27/2025
ReturnCorrelation
MAR12.3% 
Market (SPY)17.0%69.0%
Sector (XLY)7.0%73.6%

Fundamental Drivers

The 123.4% change in MAR stock from 12/28/2022 to 12/27/2025 was primarily driven by a 54.3% change in the company's P/E Multiple.
1228202212272025Change
Stock Price ($)141.28315.58123.37%
Change Contribution ByLTMLTM
Total Revenues ($ Mil)19296.0025925.0034.35%
Net Income Margin (%)11.16%10.07%-9.74%
P/E Multiple21.2932.8554.28%
Shares Outstanding (Mil)324.50271.8016.24%
Cumulative Contribution117.48%

LTM = Last Twelve Months as of date shown

Market Drivers

12/28/2023 to 12/27/2025
ReturnCorrelation
MAR43.6% 
Market (SPY)48.0%66.7%
Sector (XLY)37.7%68.7%

Return vs. Risk


Price Returns Compared

 202020212022202320242025Total [1]
Returns
MAR Return-13%25%-9%53%25%14%117%
Peers Return16%38%-12%21%26%16%150%
S&P 500 Return16%27%-19%24%23%18%114%

Monthly Win Rates [3]
MAR Win Rate42%58%50%58%67%67% 
Peers Win Rate52%65%42%68%57%52% 
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-34%-5%-26%-7%-9%-23% 
S&P 500 Max Drawdown-31%-1%-25%-1%-2%-15% 


[1] Cumulative total returns since the beginning of 2020
[2] Peers: HPQ, HPE, IBM, CSCO, AAPL. 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 12/26/2025 (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 HPQ, HPE, IBM, CSCO, AAPL

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)

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.

AI Analysis | Feedback

Here are 1-2 brief analogies to describe Marriott International (MAR):

  • The Coca-Cola of hotels
  • The McDonald's of hotels

AI Analysis | Feedback

  • Hotel Accommodations: Providing lodging in a diverse portfolio of luxury, full-service, and select-service hotel brands worldwide.
  • Food and Beverage Services: Offering a range of dining experiences, bars, room service, and catering options within its managed and franchised properties.
  • Meeting and Event Facilities: Supplying spaces, planning services, and catering for corporate meetings, conferences, social events, and weddings.
  • Hotel Management and Franchising: Licensing its global hotel brands and providing operational management services to hotel owners.
  • Loyalty Program (Marriott Bonvoy): Operating a comprehensive global loyalty program that rewards members with points, benefits, and exclusive experiences.

AI Analysis | Feedback

```html

Marriott International (MAR) primarily sells its lodging services to **individuals**, rather than exclusively to other companies. While corporate clients, travel agencies, and event organizers play a significant role in booking and facilitating stays, the ultimate consumer of Marriott's hotel rooms and services is typically an individual guest.

Based on this, here are the three primary categories of customers Marriott International serves:

  1. Leisure Guests: This category includes individuals, couples, families, and small groups traveling for personal reasons such as vacations, holidays, sightseeing, personal celebrations (e.g., weddings, anniversaries), or weekend getaways. They often book directly through Marriott's channels, online travel agencies (OTAs), or traditional travel agents.

  2. Business Guests: These are individuals traveling for work-related purposes. This can include attending conferences, meetings, client visits, training sessions, corporate events, or project assignments. Bookings for business guests may be made directly by the individual, through their company's corporate travel program, or via a travel management company.

  3. Group Guests (Conventions & Events): This category encompasses individuals who are part of larger organized groups attending conventions, trade shows, corporate meetings, association gatherings, sporting events, or social events like large weddings. While the group booking itself might be managed by an event planner, a company, or an association, the individuals occupying the rooms and utilizing the hotel's amenities are the customers receiving the service.

```

AI Analysis | Feedback

  • Amadeus IT Group S.A. (AMS.MC)
  • Oracle Corporation (ORCL)
  • Ecolab Inc. (ECL)

AI Analysis | Feedback

Anthony Capuano, President and Chief Executive Officer

Anthony Capuano became President and CEO of Marriott International in February 2021. He joined Marriott in 1995 and was instrumental in the company's steady growth, including the acquisition of Starwood Hotels & Resorts Worldwide in 2016. Before becoming CEO, he served as Group President, Global Development, Design and Operations Services, where he oversaw the strategic unit growth of Marriott's brands, global design, and global operating standards. Mr. Capuano serves on the Board of Directors for McDonald's Corporation and Save Venice, a nonprofit organization dedicated to preserving the artistic heritage of Venice, Italy.

Leeny Oberg, Chief Financial Officer and Executive Vice President, Development

Leeny Oberg was appointed Executive Vice President and Chief Financial Officer of Marriott International on January 1, 2016. In February 2023, she was additionally tapped to lead the strategic growth of the company's global lodging portfolio. Ms. Oberg will retire on March 31, 2026. Before her role as Marriott's CFO, she served as Chief Financial Officer for The Ritz-Carlton Hotel Company since 2013, a wholly-owned subsidiary of Marriott. She joined Marriott in 1999 as part of its Investor Relations group and previously held various financial leadership positions with organizations such as Sodexo (formerly Sodexo Marriott Services), Sallie Mae, Goldman Sachs, and Chase Manhattan Bank. Ms. Oberg is an active member of the American Hotel and Lodging Association’s IREFAC Council and serves on the Board of Directors of Adobe Inc.

Tina Edmundson, President, Luxury

Tina Edmundson is the President, Luxury at Marriott International, Inc., where she is responsible for overseeing all aspects of the strategy for Marriott's luxury brands. This portfolio includes brands like The Ritz-Carlton, St. Regis, Bulgari Hotels & Resorts, EDITION, The Luxury Collection, JW Marriott, and W Hotels worldwide. She has been crucial in integrating luxury brands following the Starwood acquisition and has over 25 years of experience in brand architecture and marketing.

Satya Anand, President, Europe, Middle East and Africa (EMEA)

Satya Anand leads Marriott International's extensive EMEA region, overseeing operations for nearly 1,100 properties across 26 brands in 76 countries and territories. He is responsible for developing and managing the company's hotel portfolio in EMEA, driving strategic growth and optimizing performance in diverse markets. Mr. Anand began his career with Marriott in 1988, steadily rising through various roles, including Chief Operations Officer, Luxury & Southern Europe and Global Design EMEA.

Brian King, President, Caribbean and Latin America (CALA)

Brian King is the President of the Caribbean and Latin America (CALA) region for Marriott International, Inc. In this role, he is responsible for strategy development, revenue growth, unit expansion, operations, and financial performance of close to 500 Marriott International hotels across 21 brands in 37 countries. Mr. King assumed his current role in January 2021 and focuses on associate talent development, customer engagement, owner preference, and operational excellence. He has progressed through multiple senior roles at Marriott, including Global Officer for Digital and Sales.

AI Analysis | Feedback

Marriott International (MAR) faces several key risks to its business, primarily stemming from macroeconomic factors, its financial leverage, and the highly competitive nature of the hospitality industry.

1. Macroeconomic Conditions and Softening Travel Demand

One of the most significant risks to Marriott International is the impact of macroeconomic uncertainty and a potential softening of travel demand. Subdued consumer confidence, fears of a recession, and a notable decline in business and government-related travel, particularly in the U.S. and Canada, have contributed to a deceleration in Revenue per Available Room (RevPAR) growth in key markets. This economic backdrop can lead to reduced occupancy rates and pressure on pricing, directly impacting Marriott's profitability and overall financial performance.

2. High Debt Levels and Financial Vulnerability

Marriott International carries a significant total debt load, reported at approximately $16.0 billion as of the third quarter of 2025. While the company's asset-light business model generally generates strong cash flow, these high debt levels introduce financial risks. Concerns exist regarding Marriott's debt management efforts and its ability to effectively service this debt, especially in the event of an economic downturn or changes in interest rates. Maintaining effective debt management strategies is crucial for the company's financial flexibility and resilience.

3. Intense Competition, New Supply, and Rising Operational Costs

The lodging industry is intensely competitive, with Marriott competing against a wide array of major hotel chains as well as alternative accommodation providers like home and apartment sharing services. This competitive landscape can exert pressure on room rates and market share. Furthermore, the introduction of new lodging supply in various markets could negatively impact the company's ability to maintain or increase room rates and occupancy. Marriott also faces operational risks from rising costs, particularly labor expenses, which are expected to continue weighing on profit margins. Challenges in hiring and retaining personnel are also a recurring concern.

AI Analysis | Feedback

Marriott Emerging Threats

The clear emerging threats for Marriott International (MAR) include:

  • The evolving landscape of alternative accommodations: While platforms like Airbnb are established, the broader market of short-term rentals continues to diversify and innovate, increasingly offering premium and unique stays that directly compete with traditional hotel segments. This ongoing market evolution and consumer preference shift could erode Marriott's market share, particularly among leisure travelers seeking distinct experiences or longer stays, and increasingly for business travelers looking for flexible options.

  • Permanent shifts in business travel demand: The widespread adoption of hybrid and remote work models, coupled with enhanced virtual meeting technologies, is leading to a structural re-evaluation of corporate travel needs. While leisure travel has largely rebounded, sustained reductions in certain types of business travel (e.g., internal meetings, routine corporate visits) pose an ongoing threat to Marriott's historically strong business and group bookings segment, which is crucial for its full-service and luxury brands.

AI Analysis | Feedback

Marriott International (MAR) primarily operates, franchises, and licenses lodging brands, which include hotels, residential properties, and timeshare properties. The addressable markets for their main products and services are sized as follows:

Hotels and Lodging

  • Global Hotel Market: The global hotels market size was approximately USD 1,376.40 billion in 2023 and is predicted to grow to around USD 2,993.90 billion by 2032. The global hotel and other travel accommodation market is also expected to reach USD 1,052.84 billion in 2025.
  • North America Hotel Market: The North America hotel market was valued at USD 120 billion.
  • Global Luxury Hotel Market: The global luxury hotel market size was estimated at USD 103.93 billion in 2024 and is projected to reach USD 156.80 billion by 2030.
  • North America Luxury Hotel Market: The North America luxury hotel market generated a revenue of approximately USD 37.86 billion in 2024, and was also reported at USD 30.48 billion in 2024. This market is expected to grow at a CAGR of 6.2% from 2025 to 2030.

Timeshare and Vacation Ownership

  • Global Vacation Ownership (Timeshare) Market: The global vacation ownership (timeshare) market size was USD 20,401.55 million in 2024, is projected to grow to USD 21,892.67 million by 2025, and is expected to exceed USD 41,517.64 million by 2033. Another estimate indicates the market was USD 21.08 billion in 2024 and is projected to grow to USD 38.94 billion by 2033.
  • U.S. Vacation Ownership (Timeshare) Market: The U.S. vacation ownership (timeshare) market is valued at USD 18.5 billion in 2024 and is anticipated to reach USD 33 billion by 2031.

AI Analysis | Feedback

Here are 3-5 expected drivers of future revenue growth for Marriott International (MAR) over the next 2-3 years:
  1. Global Net Room Growth and Strategic Expansion: Marriott International continues to prioritize expanding its worldwide hotel portfolio. The company reported adding approximately 17,900 net rooms during the third quarter of 2025, contributing to a 4.7% net room growth from the end of the third quarter of 2024. Marriott's development pipeline has reached a record high, totaling over 596,000 rooms. The company outlined plans to add 230,000 to 270,000 net rooms between 2023 and 2025, representing a compound annual growth rate (CAGR) of 5.0% to 5.5% for net rooms. This growth is supported by a focus on converting existing properties and introducing new brands to meet diverse market needs.
  2. Strong Performance and Expansion in International Markets: International markets are expected to be a significant driver of revenue growth, outperforming the U.S. and Canada. In Q3 2025, international Revenue Per Available Room (RevPAR) increased by 2.6%, with the Asia-Pacific (excluding Greater China) region seeing nearly 5% growth. More than half of Marriott’s extensive development pipeline is located in international markets, and 70% of the new rooms signed in Q2 2025 were situated in these regions, indicating a strong international growth strategy. The company anticipates that international travel demand will continue to bolster hotel performance through 2026.
  3. Growth in Revenue Per Available Room (RevPAR), particularly in Luxury and Higher-End Segments: Marriott projects continued global RevPAR growth, with an anticipated increase of 1% to 2% in Q4 2025 and a similar 1.5% to 2.5% growth expected for fiscal year 2026. Higher-end chain scales, including luxury properties, are expected to lead this growth, outperforming lower-end segments. Luxury hotels already demonstrated robust performance, with RevPAR growing 4% in Q3 2025.
  4. Expansion and Engagement of the Marriott Bonvoy Loyalty Program and Co-branded Credit Card Offerings: The Marriott Bonvoy loyalty program is a key strategic asset, with membership growing 18% year-over-year in Q3 2025. The program is seen as a powerful marketing platform that enhances guest loyalty and drives direct bookings. Additionally, co-branded credit card fees, which are part of Marriott's diverse revenue streams, saw a significant 13% increase in Q3 2025, contributing to overall gross fee revenues.

AI Analysis | Feedback

Share Repurchases

  • Marriott International repurchased 9.7 million shares for $2.6 billion year-to-date through October 30, 2025.
  • The company's board increased its authorization to repurchase Class A common stock by an additional 25 million shares in August 2025, totaling approximately 32.4 million shares available for repurchase.
  • In 2024, annual share repurchases amounted to $3.762 billion, following $3.953 billion in 2023 and $2.566 billion in 2022.

Outbound Investments

  • For the full year 2025, Marriott's investment spending outlook includes approximately $349 million to $355 million for the acquisition of the citizenM brand.

Capital Expenditures

  • Capital expenditures increased from $183 million in 2021 to $332 million in 2022, $553 million in 2023, and $776 million in 2024.
  • Expected investment spending for 2025 is approximately $1.1 billion (excluding the citizenM transaction) or $1.36 billion to $1.46 billion (including the citizenM transaction).
  • A primary focus of these expenditures is the multi-year transformation of the company's property management, reservations, and loyalty systems.

Better Bets than Marriott International (MAR)

Trade Ideas

Select 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
13.7%13.7%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
6.0%6.0%-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
3.8%3.8%-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
19.7%19.7%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
2.3%2.3%-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

More From Trefis

Peer Comparisons for Marriott International

Peers to compare with:

Financials

MARHPQHPEIBMCSCOAAPLMedian
NameMarriott.HP Hewlett .Internat.Cisco Sy.Apple  
Mkt Price315.5823.2624.49305.0978.16273.40175.78
Mkt Cap85.821.932.6284.9309.24,074.4185.3
Rev LTM25,92555,29534,29665,40257,696408,62556,496
Op Inc LTM4,1373,6241,64411,54412,991130,2147,840
FCF LTM1,9272,80062711,85412,73396,1847,327
FCF 3Y Avg2,3232,9781,40011,75313,879100,5037,366
CFO LTM2,7013,6972,91913,48313,744108,5658,590
CFO 3Y Avg2,9143,6723,89613,49814,736111,5598,697

Growth & Margins

MARHPQHPEIBMCSCOAAPLMedian
NameMarriott.HP Hewlett .Internat.Cisco Sy.Apple  
Rev Chg LTM4.7%3.2%13.8%4.5%8.9%6.0%5.3%
Rev Chg 3Y Avg10.6%-3.9%6.5%2.6%3.7%1.8%3.2%
Rev Chg Q3.7%4.2%14.4%9.1%7.5%9.6%8.3%
QoQ Delta Rev Chg LTM0.9%1.1%3.7%2.1%1.8%2.1%2.0%
Op Mgn LTM16.0%6.6%4.8%17.7%22.5%31.9%16.8%
Op Mgn 3Y Avg16.3%7.4%7.2%16.4%24.2%30.8%16.3%
QoQ Delta Op Mgn LTM0.6%-0.2%-1.4%0.6%0.4%0.1%0.2%
CFO/Rev LTM10.4%6.7%8.5%20.6%23.8%26.6%15.5%
CFO/Rev 3Y Avg11.8%6.8%12.7%21.4%26.1%28.4%17.1%
FCF/Rev LTM7.4%5.1%1.8%18.1%22.1%23.5%12.8%
FCF/Rev 3Y Avg9.4%5.5%4.6%18.6%24.6%25.6%14.0%

Valuation

MARHPQHPEIBMCSCOAAPLMedian
NameMarriott.HP Hewlett .Internat.Cisco Sy.Apple  
Mkt Cap85.821.932.6284.9309.24,074.4185.3
P/S3.30.41.04.45.410.03.8
P/EBIT20.56.819.925.122.531.321.5
P/E32.98.6572.736.029.941.034.4
P/CFO31.85.911.221.122.537.521.8
Total Yield3.9%14.1%2.3%5.0%5.4%2.8%4.4%
Dividend Yield0.8%2.5%2.1%2.2%2.1%0.4%2.1%
FCF Yield 3Y Avg3.5%10.6%5.5%6.4%6.0%3.1%5.7%
D/E0.20.50.70.20.10.00.2
Net D/E0.20.30.60.20.00.00.2

Returns

MARHPQHPEIBMCSCOAAPLMedian
NameMarriott.HP Hewlett .Internat.Cisco Sy.Apple  
1M Rtn3.6%-1.8%14.4%0.6%2.7%-1.5%1.7%
3M Rtn19.7%-11.9%2.7%7.9%17.0%7.1%7.5%
6M Rtn16.0%-4.0%34.5%6.6%15.2%36.3%15.6%
12M Rtn12.3%-27.0%16.2%40.5%34.5%7.5%14.3%
3Y Rtn123.4%-1.9%71.1%143.1%81.3%120.2%100.7%
1M Excs Rtn1.3%-5.6%12.9%-2.2%-0.0%-3.7%-1.1%
3M Excs Rtn15.4%-16.2%-1.7%3.6%12.7%2.8%3.2%
6M Excs Rtn3.7%-16.3%22.3%-5.7%3.0%24.0%3.3%
12M Excs Rtn-3.6%-42.9%-0.7%25.0%19.9%-8.4%-2.2%
3Y Excs Rtn34.9%-83.5%-11.2%59.6%-1.2%28.4%13.6%

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

Price Behavior
Market Price$315.58 
Market Cap ($ Bil)85.8 
First Trading Date10/13/1993 
Distance from 52W High0.0% 
   50 Days200 Days
DMA Price$288.10$265.13
DMA Trendupup
Distance from DMA9.5%19.0%
 3M1YR
Volatility26.5%29.2%
Downside Capture4.81104.78
Upside Capture90.37100.00
Correlation (SPY)23.9%69.1%
MAR Betas & Captures as of 11/30/2025

 1M2M3M6M1Y3Y
Beta0.610.580.641.011.061.03
Up Beta-0.270.020.331.121.071.00
Down Beta-0.050.940.650.831.011.00
Up Capture234%120%99%106%105%121%
Bmk +ve Days12253873141426
Stock +ve Days11223262123397
Down Capture15%16%51%105%107%101%
Bmk -ve Days7162452107323
Stock -ve Days8193063124351

[1] Upside and downside betas calculated using positive and negative benchmark daily returns respectively
Based On 1-Year Data
 Comparison of MAR With Other Asset Classes (Last 1Y)
 MARSector ETFEquityGoldCommoditiesReal EstateBitcoin
Annualized Return12.2%7.5%17.8%72.1%8.6%4.4%-8.2%
Annualized Volatility29.0%24.3%19.4%19.3%15.2%17.0%35.0%
Sharpe Ratio0.390.240.722.700.340.09-0.08
Correlation With Other Assets 73.6%69.0%-10.3%16.4%58.5%26.0%

ETFs used for asset classes: Sector ETF = XLY, Equity = SPY, Gold = GLD, Commodities = DBC, Real Estate = VNQ, and Bitcoin = BTCUSD
Smart multi-asset allocation framework can stack odds in your favor. Learn How
Based On 5-Year Data
 Comparison of MAR With Other Asset Classes (Last 5Y)
 MARSector ETFEquityGoldCommoditiesReal EstateBitcoin
Annualized Return20.2%9.6%14.7%18.7%11.5%4.6%30.8%
Annualized Volatility29.1%23.8%17.1%15.5%18.7%18.9%48.6%
Sharpe Ratio0.660.360.700.970.500.160.57
Correlation With Other Assets 64.2%63.8%1.8%17.4%47.0%25.3%

ETFs used for asset classes: Sector ETF = XLY, Equity = SPY, Gold = GLD, Commodities = DBC, Real Estate = VNQ, and Bitcoin = BTCUSD
Smart multi-asset allocation framework can stack odds in your favor. Learn How
Based On 10-Year Data
 Comparison of MAR With Other Asset Classes (Last 10Y)
 MARSector ETFEquityGoldCommoditiesReal EstateBitcoin
Annualized Return18.1%13.2%14.8%15.3%7.0%5.3%69.2%
Annualized Volatility32.9%21.9%18.0%14.7%17.6%20.8%55.8%
Sharpe Ratio0.590.550.710.860.320.220.90
Correlation With Other Assets 61.9%60.8%-3.5%23.6%48.7%14.1%

ETFs used for asset classes: Sector ETF = XLY, Equity = SPY, Gold = GLD, Commodities = DBC, Real Estate = VNQ, and Bitcoin = BTCUSD
Smart multi-asset allocation framework can stack odds in your favor. Learn How

Short Interest

Short Interest: As Of Date12152025
Short Interest: Shares Quantity7,282,733
Short Interest: % Change Since 11302025-13.7%
Average Daily Volume1,752,330
Days-to-Cover Short Interest4.16
Basic Shares Quantity271,800,000
Short % of Basic Shares2.7%

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