Pricing Log in Create free account
Saturday 10 October 2026 Export all MAR data to Excel Powerpack

Marriott International, Inc.

MAR Consumer Cyclical Lodging

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%
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 (below 1: weak)
Debt/Equity (3.74) (negative: negative equity)
P/E ratio 37.80 (above 35: high)
Fwd P/E 35.10 (above 35: high)
P/S ratio 3.59
P/B ratio 0.00
Past 5Y EPS Growth —
This Y EPS Growth 17.06% (at or above 15%: strong)
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
EV/Sales is 4.2×, against a ten-year median of 3.1×; over the ten years it ranged from 1.4× in 2016 to 7.1× in 2021.
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.

Target Price Range

Analyst price targets

Recommendation Rating

2.3
1Buy 2 3Hold 4 5Sell

Ten years at a glance Fiscal years to December

Group Line 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 Trend 2026e 2027e 2028e
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

Marriott International, Inc. vs peers in Lodging (Q) = latest quarter vs a year earlier

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 →

MAR metrics, ten years each

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.

Source: company filings (standardised) and stockrow calculations.

Marriott International, Inc. (MAR) Latest News

No news at this impact. Lower the threshold for more.
stockrow.com/MAR · Data as of Jun 30, 2026 · For information only; not investment advice. · © 2026 stockrow.com