Saturday 10 October 2026 Export all MAR data to Excel Powerpack

Marriott International, Inc.

Marriott International, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $26.2 billion, up 4.33% from fiscal 2024. In the quarter to June 2026, revenue grew 4.85%, EPS grew 4.32%, free cash flow grew 81.8% and total debt rose 8.05%, each against the same quarter a year earlier. Member of the S&P 500 and Nasdaq 100; dividend growth for five consecutive years, revenue growth for five.

365.88 4.80 +1.33%

Follow MAR

Alert me

Market cap: $94.2B
P/E: 37.8×
Fwd P/E: 35.1×
Dividend yield: 0.77%
F-score: 8/9
Altman Z: 3.80
Beneish M: −2.55
Dividend safety: 72/100

Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios Filings 10-Q 10-K

Insider Decisions trades per month

Total sells 66.40

Totals in millions of $.

	Dec 25			Mar 26			Jun 26			Sep 26
Buy	—	—	—	—	—	—	—	—	—	—	—	—
Sell	6	1	—	8	—	—	2	—	—	—	3	—

Insider Ownership 21.62%

Capital & Financial Ratios $m

Market Cap 94,160.00

Revenue 26,904.00

Net Income 2,587.00

Free Cash Flow 2,884.00

Net Debt 16,453.00

Current Ratio 0.53

Debt/Equity (3.74)

P/E ratio 37.80

Fwd P/E 35.10

P/S ratio 3.59

P/B ratio 0.00

Past 5Y EPS Growth —

This Y EPS Growth 17.06%

Next Y EPS Growth 11.75%

Next Y revenue growth 6.11%

Next 5Y EPS Growth 13.43%

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years

P/E against its own 10 years 78.60%

10-year low 10-year high

P/S against its own 10 years 84.82%

10-year low 10-year high

EV/Sales against its own 10 years 85.23%

10-year low 10-year high

EV/FCF against its own 10 years 71.09%

10-year low 10-year high

Dividends

Payout Ratio 0.29

Annual Dividend Rate 2.80

Annual Dividend Yield 0.77%

	total	individual payouts
2028	Powerpack
2027	Powerpack
2026	2.86	0.67 0.73 0.73
2025	2.64	0.63 0.67 0.67 0.67
2024	2.41	0.52 0.63 0.63 0.63
2023	1.96	0.40 0.52 0.52 0.52
2022	1.00	0.30 0.30 0.40
2021	Powerpack
2020	0.48	0.48
2019	1.85	0.41 0.48 0.48 0.48
2018	1.56	0.33 0.41 0.41 0.41
2017	1.29	0.30 0.33 0.33 0.33
2016	1.15	0.25 0.30 0.30 0.30

predictions special payouts not included in total or ratios

Assets vs Liabilities $m

	2023	2024	2025	Q'26
Cash	338	396	358	462
Receivables	2,712	2,795	2,909	3,338
Inventory	—	—	—	—
Other	—	—	—	—
	3,311	3,485	3,584	4,226

	2023	2024	2025	Q'26
Payables	738	763	814	819
ST’ Debt	553	1,309	1,209	460
Other	3,328	3,487	3,497	3,680
	7,762	8,649	8,398	7,904

Compound Annual Growth %

	10y	5y	3y
Sales	6.10%	19.89%	8.02%
Cash Flow	7.80%	14.40%	10.77%
Earnings	11.72%	0.00%	3.32%
Book Value	0.00%	0.00%	0.00%

Revenue $m

	Mar	Jun	Sep	Dec	Year
’26	6,654	7,071	—	—	—
’25	6,263	6,744	6,489	6,690	26,186
’24	5,977	6,439	6,255	6,429	25,100
’23	5,615	6,075	5,928	6,095	23,713
’22	4,199	5,338	5,313	5,923	20,773
’21	2,316	3,149	3,946	4,446	13,857
’20	4,681	1,464	2,254	2,172	10,571

Fiscal quarters ending in the months shown.

Operating Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	858	948	—	—	—
’25	647	643	1,093	829	3,212
’24	779	772	880	318	2,749
’23	887	651	881	751	3,170
’22	398	650	874	441	2,363
’21	27	99	619	432	1,177
’20	514	991	118	16	1,639

Fiscal quarters ending in the months shown.

Free Cash Flow $m

	Mar	Jun	Sep	Dec	Year
’26	730	887	—	—	—
’25	512	488	611	656	2,267
’24	671	647	709	(38)	1,989
’23	792	450	818	628	2,688
’22	349	580	801	302	2,032
’21	4	59	576	367	1,006
’20	715	971	100	(22)	1,764

Fiscal quarters ending in the months shown.

EPS $

	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)

Fiscal quarters ending in the months shown.

Group	Line	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026e
Price, $
Price, $	Low	56.43	81.04	100.62	101.57	46.56	115.50	131.01	147.10	204.55	205.40	Analyst estimates 2026–2028 Powerpack
	High	86.15	137.60	149.21	153.39	152.60	171.68	195.90	226.63	295.45	316.69
People
People	Employees	226,500	177,000	176,000	174,000	121,000	120,000	377,000	411,000	418,000	414,000
	Revenue/emp, $m	0.07	0.12	0.12	0.12	0.09	0.12	0.06	0.06	0.06	0.06
Income, $m
Income, $m	Revenue	15,407	20,452	20,758	20,972	10,571	13,857	20,773	23,713	25,100	26,186
	Gross margin, %	17.34	93.10	17.70	15.34	13.80	20.21	21.94	21.00	19.81	19.94
	EBT	1,239	2,982	2,345	1,599	(466)	1,180	3,114	3,378	3,151	3,394
	EBT margin, %	8.04	14.58	11.30	7.62	(4.41)	8.52	14.99	14.25	12.55	12.96
	Net income	808	1,459	1,907	1,273	(267)	1,099	2,358	3,083	2,375	2,601
	Depreciation	159	279	284	403	478	295	400	436	492	599
Per share, $
Per share, $	Revenue	52.96	54.51	59.29	63.04	32.45	42.35	64.04	78.65	88.32	95.95
	Earnings	2.68	3.66	5.45	3.83	(0.82)	3.36	7.27	10.23	8.36	9.53
	Cash flow	5.57	5.94	6.73	5.06	5.03	3.60	7.28	10.51	9.67	11.77
	Capex	0.04	3.14	(0.22)	(0.78)	0.38	(0.52)	(1.02)	(1.60)	(2.67)	(3.46)
	Free cash flow	5.61	9.08	6.51	4.29	5.41	3.07	6.26	8.92	7.00	8.31
	Book value	18.42	9.55	6.36	2.11	1.32	4.32	1.75	(2.26)	(10.53)	(13.82)
	Shares, m	291	375	350	333	326	327	324	302	284	273
Valuation, ×
Valuation, ×	P/E	30.33	39.11	21.04	39.64	0.00	49.18	20.30	21.69	33.41	32.59
	P/S	1.56	2.45	1.83	2.40	4.07	3.90	2.31	2.82	3.16	3.23
	P/B	4.48	14.01	17.08	71.67	99.95	38.24	84.38	0.00	0.00	0.00
	EV/Sales	2.05	2.84	2.27	2.91	4.96	4.53	2.77	3.31	3.72	3.84
	EV/FCF	20.50	17.49	21.45	45.59	31.29	68.35	29.56	30.15	49.07	46.11
Cash, $m
Cash, $m	Operating cash flow	1,619	2,227	2,357	1,685	1,639	1,177	2,363	3,170	2,749	3,212
	Capex	12	1,178	(77)	(258)	125	(171)	(331)	(482)	(760)	(945)
	Free cash flow	1,631	3,405	2,280	1,427	1,764	1,006	2,032	2,688	1,989	2,267
Balance, $m
Balance, $m	Working capital	(1,776)	(3,067)	(3,731)	(3,550)	(2,927)	(2,781)	(4,026)	(4,451)	(5,164)	(4,814)
	Total debt	8,506	8,238	9,347	10,940	10,376	10,138	10,064	11,873	14,447	16,204
	Net debt	7,648	7,855	9,031	10,715	9,499	8,745	9,557	11,535	14,051	15,846
	Shareholders’ equity	5,357	3,582	2,225	703	430	1,414	568	(682)	(2,992)	(3,771)
Returns, %
Returns, %	ROA	5.35	6.08	8.02	5.22	(1.07)	4.37	9.36	12.21	9.16	9.68
	ROIC	6.84	13.68	13.14	9.85	0.53	10.77	21.37	22.25	21.29	21.43
	ROE	91.45	32.64	65.68	86.95	(47.13)	119.20	237.94	(5,408.77)	(129.29)	(76.92)

Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Company	Market cap	P/E	Fwd P/E	Revenue growth (Q)	EPS growth (Q)	FCF growth (Q)	Gross margin (Q)	EBIT margin (Q)	Compare
MAR Marriott International, Inc.	$94.2B	37.8×	35.1×	+4.85% (above 0%: growing)	+4.32% (above 0%: growing)	+81.76% (above 0%: growing)	21.98%	17.38%
HLT Hilton Worldwide Holdings Inc.	$72.8B	47.5×	41.0×	+6.50% (above 0%: growing)	+14.59% (above 0%: growing)	−29.27% (below 0%: shrinking)	92.04%	25.68%	Compare
IHG Intercontinental Hotels Group	$23.3B	27.3×	27.9×	+93.76% (above 0%: growing)	+931.26% (above 0%: growing)	+155.56% (above 0%: growing)	25.15%	0.00%	Compare
H Hyatt Hotels Corporation	$15.0B	188×	62.6×	+1.16% (above 0%: growing)	n/m	+125.23% (above 0%: growing)	20.78%	6.94%	Compare
HTHT H World Group Limited Sponsored ADR	$13.1B	18.8×	17.7×	+17.06% (above 0%: growing)	+5.71% (above 0%: growing)	+917.02% (above 0%: growing)	43.43%	31.05%	Compare
WH Wyndham Hotels & Resorts	$5.4B	27.1×	18.3×	−5.54% (below 0%: shrinking)	+21.24% (above 0%: growing)	+32.76% (above 0%: growing)	93.07%	46.40%	Compare
CHH Choice Hotels International, Inc.	$4.7B	14.8×	18.6×	+3.36% (above 0%: growing)	−19.32% (below 0%: shrinking)	+25.40% (above 0%: growing)	94.22%	23.63%	Compare
ATAT Atour Lifestyle Holdings Limited Sponsored ADR	$3.6B	16.0×	15.4×	+49.28% (above 0%: growing)	+42.86% (above 0%: growing)	+19.35% (above 0%: growing)	43.60%	22.15%	Compare
CVEO Civeo Corporation	$329.8M	— (loss-making)	— (loss-making)	+10.65% (above 0%: growing)	n/m	+233.36% (above 0%: growing)	23.00%	2.83%	Compare
Median of peers	$9.3B	27.1×	18.6×	+8.57%	+17.92%	+78.99%	43.52%	22.89%

All 13 Lodging stocks →

Marriott International, Inc. (MAR) key facts

Strength: Marriott International, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $26.2 billion, up 4.33% from fiscal 2024.
Marriott International, Inc. (MAR) is a Lodging company in the Consumer Cyclical sector, listed on Nasdaq.
As of October 9, 2026, MAR traded at $365.88, a market capitalization of $94.2 billion.
Marriott International, Inc. pays an annual dividend of $2.80 per share, a yield of 0.77%, with a payout ratio of 29.0%.
Return on equity was −76.9% and debt-to-equity -3.74.
Its Piotroski F-score is 8 out of 9 and its Altman Z-score is 3.80 (safe zone) for fiscal 2025.