SuperworthMarriott International, Inc. MAR
Travel Lodging, Consumer Cyclical
$356.50
−1.32%
- Market cap
- $93B
- PE
- 36.9×
- 10y median 30.6×
- Forward PE
- Price to sales
- 3.5×
- EV/EBIT
- 25.7×
- Revenue, 12 months
- $26.9B
- +5% on a year ago
- Net margin
- 9.6%
- Free cash flow yield
- 3.4%
Marriott International trades at 36.9× trailing earnings, pricier than 73% of the last ten years. Revenue was $26.9B over the last twelve months, up 5% on a year earlier with a 10% net margin.
Charts
Financials
| Income statement | Q4 FY23 | Q1 FY24 | Q2 FY24 | Q3 FY24 | Q4 FY24 | Q1 FY25 | Q2 FY25 | Q3 FY25 | Q4 FY25 | Q1 FY26 | Q2 FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| $6.1B | $6B | $6.4B | $6.3B | $6.4B+6% | $6.3B+5% | $6.7B+5% | $6.5B+4% | $6.7B+4% | $6.7B+6% | $7.1B+5% | |
| Cost of revenue | $5B | $4.8B | $4.9B | $5B | $5.3B+6% | $5B+5% | $4.9B−0% | $5.1B+2% | $5.6B+6% | $5.3B+6% | $5.5B+12% |
| Gross profit | $1.1B | $1.2B | $1.5B | $1.3B | $1.1B+3% | $1.2B+5% | $1.8B+21% | $1.4B+12% | $1.1B−3% | $1.3B+8% | $1.6B−14% |
| SG&A | $330M | $261M | $248M | $276M | $289M−12% | $245M−6% | $245M−1% | $234M−15% | $241M−17% | $219M−11% | $220M−10% |
| $718M | $876M | $1.2B | $944M | $752M+5% | $948M+8% | $1.2B+3% | $1.2B+25% | $777M+3% | $1.1B+12% | $1.2B−1% | |
| Interest expense | $153M | $163M | $173M | $179M | $180M+18% | $192M+18% | $203M+17% | $206M+15% | $208M+16% | $214M+12% | $221M+9% |
| Pre-tax income | $581M | $727M | $1B | $786M | $598M+3% | $764M+5% | $1.1B+1% | $994M+27% | $582M−3% | $858M+12% | $1B−1% |
| −$267M | $163M | $268M | $202M | $143M | $99M−39% | $291M+9% | $266M+32% | $137M−4% | $210M+112% | $278M−5% | |
| Net income | $848M | $564M | $772M | $584M | $455M−46% | $665M+18% | $763M−1% | $728M+25% | $445M−2% | $648M−3% | $766M+0% |
| $2.87 | $1.93 | $2.69 | $2.07 | $1.62−44% | $2.39+24% | $2.78+3% | $2.67+29% | $1.65+2% | $2.43+2% | $2.90+4% | |
| 295.6M | 291.6M | 286.7M | 282.4M | 280.1M−5% | 277.7M−5% | 274.7M−4% | 272.5M−4% | 269.4M−4% | 266.8M−4% | 264.5M−4% |
From each company's 10-Q and 10-K filings. Fiscal years are four fiscal quarters added up; balance sheet lines are as of the period's end. Growth is on the same period a year earlier.
Estimates
Next earnings report: .
Analyst consensus for the next eight quarters, with the range from the lowest to the highest estimate, is part of Superworth Pro.
Peers
Companies in Consumer Cyclical within ten times Marriott International's size, closest in size first.
| Company | Market cap | PE | Its 10y median PE | Fwd PE | P/S | Revenue growth | Net margin |
|---|---|---|---|---|---|---|---|
| MARMarriott International, Inc. | $93B | 36.9× | 30.6× | 3.5× | +5% | 9.6% | |
| MELIMercadoLibre, Inc. | $94.9B | 50.9× | 78.0× | 2.7× | +46% | 5.3% | |
| ABNBAirbnb, Inc. | $96.2B | 36.7× | 34.5× | 7.3× | +14% | 20.4% | |
| LOWLowe's Companies, Inc. | $101.9B | 15.3× | 21.2× | 1.1× | +8% | 7.3% | |
| SBUXStarbucks Corporation | $106.7B | 53.8× | 30.1× | 2.8× | +4% | 5.2% | |
| RCLRoyal Caribbean Cruises Ltd. | $75.5B | 17.4× | 17.0× | 4.0× | +9% | 23.5% | |
| BKNGBooking Holdings Inc. | $117.1B | 17.3× | 32.5× | 4.1× | +13% | 25.5% | |
| HLTHilton Worldwide Holdings Inc. | $72.1B | 47.0× | 39.0× | 5.8× | +9% | 12.7% | |
| ROSTRoss Stores, Inc. | $72B | 27.3× | 24.3× | 2.9× | +14% | 10.8% | |
| GMGeneral Motors Company | $71.1B | 40.9× | 6.6× | 0.4× | −1% | 1.1% | |
| CVNACarvana Co. | $69.1B | 29.1× | 41.2× | 2.8× | +54% | 6.3% | |
| Peer median | $85.2B | 32.9× | 31.3× | 2.9× | +11% | 9.1% |
About
- Industry
- Travel Lodging
- Sector
- Consumer Cyclical
Valuation data, not investment advice. Prices as of .