MAR
MARRIOTT INTERNATIONAL INC /MD/Data updated: 2026-06-05 · Current price: $392.51
Composite Score: 33
PASS
Score: 33 / 100
Insufficient margin of safety — pass on this opportunity
Profitability
35
Growth
30
Valuation
7
Moat
18
Stability
57
Business Quality
ROE · Gross Margin · Revenue Growth
ROE
-69.0%
Quality threshold: > 15%
Gross Margin
15.8%
Quality threshold: > 40%
Rev. Growth (5yr)
17.2%
Quality threshold: > 5%
5-Year ROE: -69.0% → -79.4% → -452.1% → 415.1% → 77.7%|5-Year Gross Margin: 15.8% → 15.0% → 16.3% → 16.7% → 12.6%
Financial Strength
Debt Ratio · Free Cash Flow · Current Ratio
Debt / Equity
7.3
Quality threshold: < 0.5
FCF (5yr avg)
2.9B $
Quality threshold: > 0
Current Ratio
1x
Quality threshold: > 1.5
FCF Trend (B USD)
$3.2B2022
$3.5B2023
$3.6B2024
$2.7B2025
$1.4B2026
Valuation
Intrinsic Value · Margin of Safety
Owner Earnings
$2.6B
Net Income + D&A - CapEx
Current Price
$392.51
Source: Alpha Vantage
💡 Valuation Note: Intrinsic value based on DCF model, adjustable above. Visit the DCF Calculator for full three-stage valuation.
Complete Your Analysis
"Price is what you pay. Value is what you get."
— Warren Buffett