SuperworthMarriott International MAR
- Market cap
- $101.9B
- PE
- 40.5×
- 10y median 30.8×
- Forward PE
- 31.9×
- 10y median 26.7×
- Price to sales
- 3.8×
- EV/EBIT
- 27.8×
- Revenue, 12 months
- $26.9B
- +5% on a year ago
- Net margin
- 9.6%
- Free cash flow yield
- 3.1%
Marriott International trades at 40.5× trailing earnings, pricier than 86% 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 | Q3 FY23 | Q4 FY23 | Q1 FY24 | Q2 FY24 | Q3 FY24 | Q4 FY24 | Q1 FY25 | Q2 FY25 | Q3 FY25 | Q4 FY25 | Q1 FY26 | Q2 FY26 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $5.9B+12% | $6.1B+3% | $6B+6% | $6.4B+6% | $6.3B+6% | $6.4B+6% | $6.3B+5% | $6.7B+5% | $6.5B+4% | $6.7B+4% | $6.7B+6% | $7.1B+5% | |
| Cost of revenue | $4.5B+11% | $5B+7% | $4.8B+8% | $4.9B+6% | $5B+10% | $5.4B+9% | $5.1B+6% | $5.2B+6% | $5.1B+2% | $5.7B+5% | $5.3B+5% | $5.5B+5% |
| Gross profit | $1.4B+14% | $1.1B−13% | $1.2B−1% | $1.5B+5% | $1.3B−9% | $1.1B+3% | $1.2B+2% | $1.5B+1% | $1.4B+12% | $1B−11% | $1.3B+11% | $1.6B+3% |
| SG&A | $239M+11% | $330M+40% | $261M+29% | $248M+3% | $276M+16% | $289M−12% | $209M−20% | $210M−15% | $234M−15% | $146M−50% | $219M+5% | $220M+5% |
| $1.1B+15% | $718M−28% | $876M−8% | $1.2B+9% | $944M−14% | $752M+5% | $948M+8% | $1.2B+3% | $1.2B+25% | $777M+3% | $1.1B+12% | $1.2B−1% | |
| Interest expense | $146M+46% | $153M+33% | $163M+29% | $173M+24% | $179M+23% | $180M+18% | $192M+18% | $203M+17% | $206M+15% | $208M+16% | $214M+12% | $221M+9% |
| Pre-tax income | $989M+14% | $581M−35% | $727M−14% | $1B+8% | $786M−21% | $598M+3% | $764M+5% | $1.1B+1% | $994M+27% | $582M−3% | $858M+12% | $1B−1% |
| $237M−1% | −$267M | $163M+87% | $268M+13% | $202M−15% | $143M | $99M−39% | $291M+9% | $266M+32% | $137M−4% | $210M+112% | $278M−5% | |
| Net income | $752M+19% | $848M+26% | $564M−26% | $772M+6% | $584M−22% | $455M−46% | $665M+18% | $763M−1% | $728M+25% | $445M−2% | $648M−3% | $766M+0% |
| $2.51+29% | $2.87+35% | $1.93−21% | $2.69+13% | $2.07−18% | $1.62−44% | $2.39+24% | $2.78+3% | $2.67+29% | $1.65+2% | $2.43+2% | $2.90+4% | |
| 300.1M−8% | 295.8M−7% | 291.6M−6% | 286.7M−6% | 282.4M−6% | 280.1M−5% | 277.7M−5% | 274.7M−4% | 272.5M−4% | 269.4M−4% | 266.8M−4% | 264.5M−4% |
Gross profit: 36 periods, Q2 FY17 to Q2 FY26: not printed by the filing, worked out from its own lines.
EPS, diluted: Q4 FY08 and Q4 FY09: quarter's net income to common over its shares, to the cent, the shares from counts implied by EPS, near the year's EPS less the nine months'. 10 periods, Q4 FY10 to Q4 FY25: quarter's net income to common over its shares, to the cent.
Diluted shares: 16 periods, Q4 FY09 to Q4 FY25: share-days: the 12-month average less the 9-month, weighted by days. Q4 FY20: a loss quarter: its basic count, share-days: the 12-month average less the 9-month, weighted by days.
From each company's 10-Q and 10-K filings, the newest version of each figure. Quarters are as filed (a fourth quarter is the year less its first nine months), fiscal years as the 10-K prints them, restated where a later 10-K restated them, and balance sheet lines as of the period's end. A quarter whose 10-Q isn't filed yet is from the company's results release. Growth is on the same period a year earlier. A dash is a period with no figure for the line: the filing doesn't print it, or it hasn't been read yet.
Estimates
Next earnings report: .
| Quarter | Revenue | Range | EPS | Range | Analysts |
|---|---|---|---|---|---|
| Q3 FY26 | $6.9B | $6.7B to $7.1B | $2.84 | $2.73 to $3.02 | 16 |
| Q4 FY26 | $7.1B | $6.8B to $7.3B | $3.01 | $2.88 to $3.28 | 16 |
| Q1 FY27 | $7B | $6.7B to $7.2B | $2.94 | $2.79 to $3.08 | 8 |
| Q2 FY27 | $7.5B | $7.2B to $7.8B | $3.48 | $3.30 to $3.65 | 7 |
| Q3 FY27 | $7.4B | $7.1B to $7.6B | $3.23 | $3.07 to $3.38 | 7 |
| Q4 FY27 | $7.5B | $7.2B to $7.8B | $3.41 | $3.24 to $3.57 | 12 |
| Q1 FY28 | $7.3B | $7B to $7.6B | $3.24 | $3.07 to $3.39 | 9 |
| Q2 FY28 | $7.8B | $7.5B to $8.1B | $3.91 | $3.72 to $4.10 | 8 |
Peers
Companies in Consumer Cyclical nearest Marriott International's size, closest first.
| Company | Market cap | PE | Its 10y median PE | Fwd PE | P/S | Revenue growth | Net margin |
|---|---|---|---|---|---|---|---|
| MARMarriott International | $101.9B | 40.5× | 30.8× | 31.9× | 3.8× | +5% | 9.6% |
| ABNBAirbnb | $103B | 39.1× | 34.8× | 30.1× | 7.8× | +14% | 20.4% |
| LOWLowe's Companies | $111.5B | 16.8× | 21.2× | 15.9× | 1.2× | +8% | 7.3% |
| MELIMercadoLibre | $91.8B | 49.2× | 74.2× | 41.3× | 2.6× | +46% | 5.3% |
| SBUXStarbucks | $114.9B | 57.9× | 30.3× | 33.8× | 3.0× | +4% | 5.2% |
| BKNGBooking | $117.1B | 17.2× | 32.2× | 14.0× | 4.1× | +13% | 25.5% |
| HLTHilton Worldwide | $78.7B | 51.3× | 36.4× | 36.5× | 6.3× | +9% | 12.7% |
| RCLRoyal Caribbean Cruises | $73.9B | 17.1× | 17.0× | 14.6× | 4.0× | +9% | 23.5% |
| ROSTRoss Stores | $73.3B | 27.8× | 24.5× | 26.9× | 3.0× | +14% | 10.8% |
| ORLYO'Reilly Automotive | $72.7B | 28.6× | 23.9× | 25.9× | 3.9× | +8% | 14.3% |
| GMGeneral Motors | $66.6B | 38.3× | 6.7× | 5.4× | 0.4× | −1% | 1.1% |
| Peer median | $85.2B | 33.5× | 27.4× | 26.4× | 3.5× | +9% | 11.8% |
Investors who own it
Investors we follow who held Marriott International at the end of Jun 30, 2026, from their 13F filings.
- Terry SmithFundsmith7.0% of portfoliotrimmed
- Tom GaynerMarkel Group0.3% of portfolioadded
- Reinhart PartnersReinhart Partners0.1% of portfoliotrimmed
More on Marriott International
Each number over time
- PE ratio
- Forward PE
- Price to sales ratio
- EV/EBIT
- Price to free cash flow
- Price to book ratio
- Dividend yield
- Market cap
- Revenue
- EPS
- Free cash flow
- Profit margin
- Shares outstanding
Where it ranks
- #6of 20Hotel stocks with the highest profit margins
- #9of 20Hotel stocks with the fastest revenue growth
- #6of 12Hotel stocks with the fastest earnings growth
- #9of 12Hotel stocks with the lowest PE ratio
Its groups
About
- Industry
- Travel Lodging
- Sector
- Consumer Cyclical
Valuation data, not investment advice. Prices as of .