| Nov 25 | Feb 26 | May 26 | Aug 26 | |||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Buy | — | — | — | — | — | — | — | — | — | — | — | — |
| Sell | — | 6 | 1 | — | 8 | — | — | 2 | — | — | — | — |
| total | individual payouts | |
|---|---|---|
| 2028 | ‡‡‡‡‡ |
|
| 2027 | ‡‡‡‡‡ |
|
| 2026 | 2.86 |
—
—
—
|
| 2025 | 2.64 |
—
—
—
—
|
| 2024 | 2.41 |
—
—
—
—
|
| 2023 | 1.96 |
—
—
—
—
|
| 2022 | 1.00 |
—
—
—
|
| 2021 | ‡‡‡ |
|
| 2020 | 0.48 |
—
|
| 2019 | 1.85 |
—
—
—
—
|
| 2018 | 1.56 |
—
—
—
—
|
| 2017 | 1.29 |
—
—
—
—
|
| 2016 | 1.15 |
—
—
—
—
|
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Cash | 338.00 | 396.00 | 358.00 | 462.00 |
| Receivables | 2,712.00 | 2,795.00 | 2,909.00 | 3,338.00 |
| Inventory | — | — | — | — |
| Other | — | — | — | — |
| 3,311.00 | 3,485.00 | 3,584.00 | 4,226.00 |
| 2023 | 2024 | 2025 | Q'26 | |
|---|---|---|---|---|
| Payables | 738.00 | 763.00 | 814.00 | 819.00 |
| ST’ Debt | 553.00 | 1,309.00 | 1,209.00 | 460.00 |
| Other | 3,328.00 | 3,487.00 | 3,497.00 | 3,680.00 |
| 7,762.00 | 8,649.00 | 8,398.00 | 7,904.00 |
| 10y | 5y | 3y | |
| Sales | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Cash Flow | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
| Earnings | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡‡‡ |
| Book Value | ‡‡‡ | ‡‡‡ | ‡‡‡ |
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 6,654.00 | 7,071.00 | — | — |
—
|
| ’25 | 6,263.00 | 6,744.00 | 6,489.00 | 6,690.00 |
26,186.00
|
| ’24 | 5,977.00 | 6,439.00 | 6,255.00 | 6,429.00 |
25,100.00
|
| ’23 | 5,615.00 | 6,075.00 | 5,928.00 | 6,095.00 |
23,713.00
|
| ’22 | 4,199.00 | 5,338.00 | 5,313.00 | 5,923.00 |
20,773.00
|
| ’21 | 2,316.00 | 3,149.00 | 3,946.00 | 4,446.00 |
13,857.00
|
| ’20 | 4,681.00 | 1,464.00 | 2,254.00 | 2,172.00 |
10,571.00
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 858.00 | 948.00 | — | — |
—
|
| ’25 | 647.00 | 643.00 | 1,093.00 | 829.00 |
3,212.00
|
| ’24 | 779.00 | 772.00 | 880.00 | 318.00 |
2,749.00
|
| ’23 | 887.00 | 651.00 | 881.00 | 751.00 |
3,170.00
|
| ’22 | 398.00 | 650.00 | 874.00 | 441.00 |
2,363.00
|
| ’21 | 27.00 | 99.00 | 619.00 | 432.00 |
1,177.00
|
| ’20 | 514.00 | 991.00 | 118.00 | 16.00 |
1,639.00
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 730.00 | 887.00 | — | — |
—
|
| ’25 | 512.00 | 488.00 | 611.00 | 656.00 |
2,267.00
|
| ’24 | 671.00 | 647.00 | 709.00 | (38.00) |
1,989.00
|
| ’23 | 792.00 | 450.00 | 818.00 | 628.00 |
2,688.00
|
| ’22 | 349.00 | 580.00 | 801.00 | 302.00 |
2,032.00
|
| ’21 | 4.00 | 59.00 | 576.00 | 367.00 |
1,006.00
|
| ’20 | 715.00 | 971.00 | 100.00 | (22.00) |
1,764.00
|
| Mar | Jun | Sep | Dec | Year | |
|---|---|---|---|---|---|
| ’26 | 2.43 | 2.90 | — | — |
—
|
| ’25 | 2.39 | 2.78 | 2.67 | 1.65 |
9.51
|
| ’24 | 1.93 | 2.69 | 2.07 | 1.63 |
8.33
|
| ’23 | 2.43 | 2.38 | 2.51 | 2.87 |
10.18
|
| ’22 | 1.14 | 2.06 | 1.94 | 2.12 |
7.24
|
| ’21 | (0.03) | 1.28 | 0.67 | 1.42 |
3.34
|
| ’20 | 0.09 | (0.72) | 0.31 | (0.50) |
(0.82)
|
| 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 131.01 | 147.10 | 204.55 | 205.40 | — | — | — |
Low Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 195.90 | 226.63 | 295.45 | 316.69 | — | — | — |
High Price
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 377,000 | 411,000 | 418,000 | 414,000 | — | — | — |
Employees
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 0.06 | 0.06 | 0.06 | 0.06 | — | — | — |
Revenue/Emp
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 20,773.00 | 23,713.00 | 25,100.00 | 26,186.00 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 21.94% | 21.00% | 19.81% | 19.94% | — | — | — |
Gross Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 3,114.00 | 3,378.00 | 3,151.00 | 3,394.00 | ‡‡‡‡‡ | — | — |
EBT
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 14.99% | 14.25% | 12.55% | 12.96% | ‡‡‡ | ‡‡‡ | ‡‡‡ |
EBT Margin
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2,358.00 | 3,083.00 | 2,375.00 | 2,601.00 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Net Income
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 400.00 | 436.00 | 492.00 | 599.00 | — | — | — |
Depreciation
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 64.04 | 78.65 | 88.32 | 95.95 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Revenue/Sh
|
| ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡ | 7.27 | 10.23 | 8.36 | 9.53 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Earnings/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 7.28 | 10.51 | 9.67 | 11.77 | ‡‡‡‡ | — | — |
Cash Flow/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (1.02) | (1.60) | (2.67) | (3.46) | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Capex/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 6.26 | 8.92 | 7.00 | 8.31 | — | — | — |
Free CF/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 1.75 | (2.26) | (10.53) | (13.82) | ‡‡‡‡‡ | — | — |
Book Value/Sh
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 324.40 | 301.50 | 284.20 | 272.90 | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ |
Shares
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡ | ‡‡‡‡‡ | 20.30 | 21.69 | 33.41 | 32.59 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
PE Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.31 | 2.82 | 3.16 | 3.23 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PS Ratio
|
| ‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 84.38 | 0.00 | 0.00 | 0.00 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
PB Ratio
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2.77 | 3.31 | 3.72 | 3.84 | ‡‡‡‡ | ‡‡‡‡ | ‡‡‡‡ |
EV/Sales
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 29.56 | 30.15 | 49.07 | 46.11 | — | — | — |
EV/FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2,363.00 | 3,170.00 | 2,749.00 | 3,212.00 | ‡‡‡ | ‡‡‡ | ‡‡‡ |
Op' Cash Flow
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (331.00) | (482.00) | (760.00) | (945.00) | ‡‡‡‡‡ | ‡‡‡‡‡ | — |
Capex
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 2,032.00 | 2,688.00 | 1,989.00 | 2,267.00 | ‡‡‡‡‡ | — | — |
FCF
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | (4,026.00) | (4,451.00) | (5,164.00) | (4,814.00) | — | — | — |
Working Cap'
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 10,064.00 | 11,873.00 | 14,447.00 | 16,204.00 | — | — | — |
Total Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 9,557.00 | 11,535.00 | 14,051.00 | 15,846.00 | — | — | — |
Net Debt
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 568.00 | (682.00) | (2,992.00) | (3,771.00) | — | — | — |
Sh' Equity
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 9.36% | 12.21% | 9.16% | 9.68% | ‡‡‡‡‡ | — | — |
ROA
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 21.37% | 22.25% | 21.29% | 21.43% | — | — | — |
ROIC
|
| ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | ‡‡‡‡‡ | 237.94% | (5,408.77%) | (129.29%) | (76.92%) | ‡‡‡‡‡ | — | — |
ROE
|
Marriott International (MAR) stands as a resilient hospitality titan, transforming from a Starwood merger powerhouse in 2016 to a COVID survivor now riding a post-pandemic travel boom. Revenue has surged 63% to $25.1 billion in 2024 despite a brutal 50% plunge in 2020, fueled by an asset-light model that minimizes fixed costs and maximizes scalability. Stock performance mirrors this grit, rocketing 300% from pandemic lows to $295 highs in 2024, with ROIC hitting 22.3% and robust free cash flow enabling aggressive buybacks that supercharge EPS growth.
Efficiency shines through stabilizing margins, doubled revenue per employee, and projected EPS leaping 57% to $11.39 by 2026, outpacing peers amid luxury expansions like Ritz-Carlton Yachts. While insider sells and elevated debt warrant watchfulness, analysts eye 17% upside if travel tailwinds—millennial all-inclusives, AI loyalty boosts, and a $1T global market—materialize, with revenue climbing to $30.1 billion by 2028.
At fair valuations (PE ~33x, EV/Sales 3.7x), MAR offers patient investors steady mid-teens EPS growth in a vacation-hungry world. Dive into the full analysis for insider correlations, risk deep-dives, and why this giant could be your next portfolio accelerator.
Keep track of companies that you follow and research.
Full access to our data with predictions and indicators that we calculate daily.
Full access to our screener with tons of custom values and customizable email notifications.
Excel export of financials and screeners you define and save.