Company Deep Dive
Business segments breakdown, earnings transcript analysis, management credibility scoring, competitive landscape, and scenario modelling.
MAR
HOLDMarriott International, Inc. · Consumer Cyclical · United States · $98.7B · Avg Vol: $585M/d
COMPANY DESCRIPTION
Marriott International is the world's largest global lodging company, primarily operating through an asset-light model by franchising and managing hotels, resorts, and residential properties under an extensive portfolio of renowned brands. Its robust competitive moat is driven by unparalleled brand recognition, the vast global reach of its distribution and loyalty programs like Marriott Bonvoy, and strong relationships with property owners. Marriott maintains its leadership through scale and a highly effective franchise-driven growth strategy.
FINANCIAL SUMMARY (USD)
| Year | 2022 | 2023 | 2024 | 2025 | CAGR | TTM | 2026E | 2027E | Fwd CAGR |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 20.8B | 23.7B | 25.1B | 26.2B | 8.0% | 7.2B | 27.9B | 29.5B | 6.2% |
| EPS | 7.27 | 10.23 | 8.36 | 9.53 | 9.4% | 9.58 | 11.06 | 12.47 | 14.4% |
| Shares | 310.6M | 290.5M | 276.7M | 265.9M | -14.4% | 263.7M | — | — | — |
| Debt | 11.1B | 12.8B | 15.2B | 17.1B | 15.5% | 17.4B | — | — | — |
| Equity | 568.0M | -682.0M | -3.0B | -3.8B | — | — | — | — | — |
| Op CF | 2.4B | 3.2B | 2.7B | 3.2B | 10.8% | 3.4B | — | — | — |
| Inv CF | -297.0M | -465.0M | -734.0M | -948.0M | — | — | — | — | — |
| Fin CF | -3.0B | -2.9B | -2.0B | -2.3B | — | — | — | — | — |
SCORE BREAKDOWN
FUNDAMENTALS
SECTOR PEERS
Closest peers in Consumer Cyclical, ranked by industry match, size, and score similarity. Cross-listings of MAR are excluded.
| Ticker | Company | Mkt Cap | StockRank | Signal |
|---|---|---|---|---|
| MAR | Marriott International, Inc.(you) | $98.7B | 64 | HOLD |
| HLT | Hilton Worldwide Holdings Inc. | $74.0B | 63 | HOLD |
| IHG | InterContinental Hotels Group PLC | $23.0B | 72 | BUY |
| 1179.HK | H World Group Limited | $12.7B | 70 | BUY |
| AC.PA | Accor SA | $13.5B | 49 | HOLD |
| H | Hyatt Hotels Corporation | $17.6B | 38 | HOLD |
| CHH | Choice Hotels International, Inc. | $5.0B | 57 | HOLD |
| WH | Wyndham Hotels & Resorts, Inc. | $5.5B | 51 | HOLD |
| ATAT | Atour Lifestyle Holdings Limited | $4.4B | 83 | STRONG BUY |
| MEL.MC | Meliá Hotels International, S.A. | $3.1B | 51 | HOLD |
Peer medians: ROE 7.8% · P/E 17.1x · Gross margin 30.3%