Marriott International, Inc.

NasdaqGS:MAR 주식 리포트

시가총액: US$94.7b

Marriott International 향후 성장

Future 기준 점검 4/6

Marriott International (는) 각각 연간 11% 및 23.6% 수익과 수익이 증가할 것으로 예상됩니다. EPS는 연간 13.4% 만큼 성장할 것으로 예상됩니다. 자기자본이익률은 3년 후 162.9% 로 예상됩니다.

핵심 정보

11.0%

이익 성장률

13.37%

EPS 성장률

Hospitality 이익 성장18.2%
매출 성장률23.6%
향후 자기자본이익률162.88%
애널리스트 커버리지

Good

마지막 업데이트07 May 2026

최근 향후 성장 업데이트

분석 기사 • Feb 13

Marriott International, Inc. Just Missed Earnings - But Analysts Have Updated Their Models

Investors in Marriott International, Inc. ( NASDAQ:MAR ) had a good week, as its shares rose 8.8% to close at US$355...

Recent updates

Seeking Alpha • May 07

Marriott International: Its Upside Has Already Traveled Too Long, Too Far

Summary Marriott International demonstrates robust growth and margin expansion, driven by strategic pricing, brand strength, and a resilient travel market. Q1 2026 revenue grew 6.2% YoY to $6.65B, with operating margin rising to 16.0%, reflecting effective cost management and global expansion. Despite strong fundamentals, MAR appears fully priced; technicals signal waning optimism and increased selling pressures after recent overbuying. I maintain a hold rating on MAR, citing high valuation, potential downside risks, and early bearish technical signals despite continued operational strength. Read the full article on Seeking Alpha
내러티브 업데이트 • Apr 27

MAR: Future Outlook Will Balance Share Repurchases With Expanding Luxury Wellness Platform

Analysts have lifted their price target for Marriott International to $371.88 from $356.92, citing updated assumptions for long term revenue growth, profit margins and future P/E. These factors feed into a refreshed fair value view.
내러티브 업데이트 • Apr 10

MAR: Future Outlook Will Balance Buybacks With Expanding Luxury Wellness Resort Platform

Analysts have nudged their fair value estimate for Marriott International slightly higher from $356.12 to $356.92, reflecting updated views on revenue growth, profit margins, and forward P/E assumptions. What's in the News Marriott plans a joint venture with the Leali family to bring luxury wellness brand Lefay into its portfolio, with Lefay positioned as the first brand in the group focused exclusively on luxury wellness hospitality, including two existing Italian resorts and a pipeline of three additional properties in Tuscany, Southern Italy, and the Swiss Alps (Key Developments).
내러티브 업데이트 • Mar 26

MAR: Future Outlook Will Balance Ongoing Buybacks With Expanding Luxury Resort Footprint

Analysts have nudged their fair value estimate for Marriott International slightly higher from $354.84 to $356.12, reflecting updated assumptions around the discount rate, long term profit margin expectations, and a modestly higher future P/E multiple. What's in the News Marriott signed an agreement with Kemmons Wilson Hospitality Partners to bring The Resort at Kapalua Bay, a luxury oceanfront property on Maui's northwest coast, into its luxury portfolio, with Marriott management effective March 14, 2026 (Key Developments).
내러티브 업데이트 • Mar 12

MAR: Future Outlook Will Balance Buybacks With Expanding Midscale And Resort Footprint

Analysts have nudged their price target for Marriott International higher to $354.84 from $353.76, reflecting updated assumptions around revenue growth, profit margins and future P/E expectations. What's in the News Several banks, including Scotia Capital (USA) Inc., HSBC Securities (USA) Inc., BofA Securities, Inc., U.S. Bancorp Investments, Inc., J.P. Morgan Securities LLC, Wells Fargo Securities, LLC, and Truist Securities, Inc., have been added as co lead underwriters for Marriott International, Inc.'s US$594.462m fixed income offering (Key Developments).
내러티브 업데이트 • Feb 24

MAR: Future Outlook Will Balance Midscale Expansion, Buybacks And Measured Room Growth

Analysts have raised their price target for Marriott International to $353.76 from $321.48, citing updated assumptions around revenue growth, margins and future P/E expectations that together support a higher estimated fair value for the shares. What's in the News Marriott International has appointed multiple firms, including BofA Securities, U.S. Bancorp Investments, Wells Fargo Securities, HSBC Securities, Scotia Capital, J.P. Morgan Securities, and Truist Securities, as co lead underwriters for a $594.462 million fixed income offering, expanding the banking group supporting its debt issuance.
새 내러티브 • Feb 23

Asset-Light but Valuation-Heavy: A Fundamental Breakdown of Marriott ($MAR)

1. Business Model (How Marriott makes money) Marriott’s actual business is not about owning or building hotels; it acts as a global brand and technology platform that leverages an "Asset-Light" strategy.
분석 기사 • Feb 13

Marriott International, Inc. Just Missed Earnings - But Analysts Have Updated Their Models

Investors in Marriott International, Inc. ( NASDAQ:MAR ) had a good week, as its shares rose 8.8% to close at US$355...
내러티브 업데이트 • Feb 10

MAR: Future Outlook Will Balance Midscale Expansion, New Brands And Moderate Room Growth

Analysts now set a higher fair value estimate for Marriott International, lifting it by about US$6 to US$321.48, citing updated assumptions around the discount rate, long term revenue growth, profit margin profile and future P/E expectations. What's in the News Marriott reached 100 signed agreements for City Express by Marriott properties in the U.S. and Canada, with six hotels open in 2025 and four more expected by year end, highlighting ongoing build out of its midscale offering.
내러티브 업데이트 • Jan 26

MAR: Future Outlook Will Balance Midscale Expansion, Brand Extensions And Moderate Room Growth

Analysts have lifted their implied price outlook for Marriott International from about US$302 to roughly US$316, citing updated assumptions for discount rates, revenue growth, profit margins, and a higher future P/E multiple. What's in the News Marriott has reached 100 signed agreements for City Express by Marriott properties in the U.S. and Canada, with six locations already open in 2025 and four more expected by year end, expanding its midscale presence across leisure and airport adjacent markets such as Kissimmee, Dulles, Amarillo, Sandusky, and Carson City (Key Developments).
내러티브 업데이트 • Jan 11

MAR: Future Outlook Will Balance Midscale Expansion, Brand Extensions And Moderate Room Growth

Analysts have nudged their fair value estimate for Marriott International up from US$294.48 to US$301.76, citing updated assumptions around revenue growth, profit margins and forward P/E expectations. What's in the News Marriott has reached 100 signed agreements for City Express by Marriott properties across the U.S. and Canada, with six hotels already open in 2025 and four more expected by year end.
내러티브 업데이트 • Dec 25

MAR: Future Outlook Will Balance New Hotel Expansion And Moderate Room Growth

Analysts have nudged their price target on Marriott International modestly higher, citing a slightly improved fair value estimate of around $294.50 per share. This revision is supported by incremental increases in projected revenue growth and future valuation multiples, which more than offset minor adjustments to discount rate and profit margin assumptions.
내러티브 업데이트 • Dec 11

MAR: Future Outlook Will Balance New Series Brand Expansion And Steady Buybacks

Analysts have nudged their fair value estimate for Marriott International slightly higher, from approximately $291.92 to $292.12 per share. This reflects modestly increased confidence in the company’s long term earnings power despite a marginally higher discount rate.
내러티브 업데이트 • Nov 27

MAR: Future Outlook Will Weigh Steady Profits Against New Market Expansion

Analysts have slightly increased their price target for Marriott International from $289.79 to $291.92, citing modest improvements in profit margin and a lower discount rate that supports long-term valuation. What's in the News Marriott launches Series by Marriott in India, adding 26 eco-sensitive hotels under The Fern Hotels & Resorts banner.
내러티브 업데이트 • Nov 12

MAR: Future Expansion and Stable Profit Outlook Signal Balanced Opportunity Ahead

Analysts have raised their fair value target for Marriott International from $285.29 to $289.79 per share. They cited modest improvements in profit margin outlook and a lower discount rate as key factors behind the adjustment.
내러티브 업데이트 • Sep 18

APAC And EMEA Expansion Will Shape Future Hospitality Trends

Marriott International's consensus analyst price target saw a slight increase to $285.29, as future P/E and discount rate metrics remained largely stable, supporting a minor upward valuation revision. What's in the News Marriott and Noble Investment Group continue rapid expansion of the StudioRes extended-stay brand, marking their 10th joint groundbreaking and maintaining a pipeline of over 50 projects, with about half under construction.
분석 기사 • Sep 09

Is It Time To Consider Buying Marriott International, Inc. (NASDAQ:MAR)?

Marriott International, Inc. ( NASDAQ:MAR ) received a lot of attention from a substantial price movement on the...
분석 기사 • Jul 30

Estimating The Fair Value Of Marriott International, Inc. (NASDAQ:MAR)

Key Insights Marriott International's estimated fair value is US$262 based on 2 Stage Free Cash Flow to Equity Marriott...
분석 기사 • May 20

Marriott International's (NASDAQ:MAR) Upcoming Dividend Will Be Larger Than Last Year's

The board of Marriott International, Inc. ( NASDAQ:MAR ) has announced that it will be increasing its dividend by 6.3...
Seeking Alpha • Mar 25

Holding On To Marriott Hotels As 2025 Recession Risk Paints Mixed Picture

Summary Marriott International gets its prior hotel rating from 2023 reaffirmed again, agreeing with the Seeking Alpha quant system rating but more cautious than analysts. The company is a leader among global hotel companies, with a diversified brand portfolio, and a rooms growth pipeline that could benefit from positive macro demand forecasts. Although having a strong profit margin in its sector, it is lagging in cashflow growth and also is very indebted with a negative equity. Although data and sentiments are mixed, there is increased recession risk in 2025 as per major financial websites, a potential downside for the travel sector. Read the full article on Seeking Alpha
Seeking Alpha • Jan 23

Marriott International: When Fundamentals And Technicals Agree

Summary Marriott International, Inc. is a buy due to its market dominance, strategic business diversification, and strong liquidity. MAR's Q3 FY24 performance showed stable topline growth with a 6.6% YoY increase, driven by franchise fees and strategic pricing amid market recovery. Marriott's liquidity remains robust with stable borrowings and a high FCF/Sales Ratio of 41%, ensuring efficient revenue management and expansion returns. Despite limited growth potential, Marriott's strategic focus on a franchised-based model offers flexibility and stability, making it a good buy at the current price. The DCF Model and technical analysis agree and support its upside potential. Read the full article on Seeking Alpha
Seeking Alpha • Jan 16

Marriott International Vs. InterContinental Hotels Group: Which High-Margin Hotel Stock Is The Better Buy?

Summary Hotel chains are under-considered investments for most investors, despite their strong historical and financial performance. Marriott and IHG Group are leading hotel operators with robust profit margins and growth prospects, but we think IHG is the better buy. MAR boasts higher profitability, but IHG's potential for margin improvement and a strong pipeline makes it a compelling investment with more room for appreciation. Both companies face some risks, but IHG's top and bottom line growth potential make it appear attractive in today's market. Read the full article on Seeking Alpha
Seeking Alpha • Nov 30

Marriott International: A High-Expectation Investment

Summary Marriott International stock has been on a good run over the past year, outperforming the S&P 500. Marriott's underlying fee business is attractive. Given strong unit and revPAR growth, it is also performing quite well right now. That said, the stock trades on a circa 19x EV/EBITDA multiple and for 31x consensus EPS. Assumptions needed to justify this look quite aggressive. Read the full article on Seeking Alpha
Seeking Alpha • Oct 22

Marriott International: The Right Time Will Come But It Is Not Now

Summary In 2Q24, Marriott International reported $6.4 billion in revenues, a 6% year-on-year growth, with a 4.9% increase in global RevPAR. Industry outlook remains strong despite slowdown in the United States. MAR expects global RevPAR to grow between 3% to 4% for the year. Concerns surrounding China is overblown. China's economy showed signs of bottoming out and is poised for a recovery. Valuation analysis suggests that MAR is overpriced and has an implied share price of $106.75, exhibiting a poor risk to reward profile. Read the full article on Seeking Alpha
Seeking Alpha • Aug 07

Marriott International: Pressure On Daily Rate Growth, China Weakness Concerning

Summary Marriott International has seen a plateau in average daily rate ("ADR") growth across major hotel brands. Performance across the Greater China market has been sluggish. I rate Marriott International as a Hold at this time. Read the full article on Seeking Alpha

이익 및 매출 성장 예측

NasdaqGS:MAR - 애널리스트 향후 추정치 및 과거 재무 데이터 (USD Millions)
날짜매출이익자유현금흐름영업현금흐름평균 애널리스트 수
12/31/202830,5983,5963,5824,66011
12/31/202729,4203,2763,3433,93220
12/31/202627,8772,9572,9203,55319
3/31/20267,1842,5842,4743,423N/A
12/31/20256,9822,6012,2583,212N/A
9/30/20256,8742,6111,5522,701N/A
6/30/20256,7832,4671,6562,488N/A
3/31/20256,6822,4761,8152,617N/A
12/31/20246,6182,3751,9732,749N/A
9/30/20246,5702,7682,5393,182N/A
6/30/20246,4692,9362,6923,183N/A
3/31/20246,3762,8902,4953,062N/A
12/31/20236,3003,0832,6173,170N/A
9/30/20236,1262,9082,4022,860N/A
6/30/20235,9712,7862,3442,853N/A
3/31/20235,7712,7382,4742,852N/A
12/31/20225,3562,3582,0312,363N/A
9/30/20224,9252,1532,0932,354N/A
6/30/20224,5391,7431,8672,099N/A
3/31/20223,9321,4871,3461,548N/A
12/31/20213,4151,0999941,177N/A
9/30/20212,851467609761N/A
6/30/20212,320347134260N/A
3/31/20211,771-3091,0461,152N/A
12/31/20202,119-2671,5041,639N/A
9/30/20202,9941761,6032,118N/A
6/30/20203,8614631,8622,452N/A
3/31/20205,0019291,4022,048N/A
12/31/20195,3731,273N/A1,685N/A
9/30/20195,2951,311N/A1,723N/A
6/30/20195,2791,427N/A1,966N/A
3/31/20195,2381,862N/A1,833N/A
12/31/20185,2151,907N/A2,357N/A
9/30/20185,1991,704N/A2,300N/A
6/30/20185,1311,686N/A2,170N/A
3/31/20185,0541,508N/A2,440N/A
12/31/20174,9971,459N/A2,227N/A
9/30/20174,9571,589N/A2,227N/A
6/30/20174,4991,174N/A2,006N/A
3/31/20173,975932N/A1,750N/A
12/31/20163,473808N/A1,619N/A
9/30/20162,988738N/A1,556N/A
6/30/20162,892878N/A1,540N/A
3/31/20162,868871N/A1,562N/A
12/31/20152,856859N/A1,515N/A
9/30/20152,850854N/A1,354N/A
6/30/20152,848836N/A1,307N/A

애널리스트 향후 성장 전망

수입 대 저축률: MAR 의 연간 예상 수익 증가율(11%)이 saving rate(3.5%)보다 높습니다.

수익 vs 시장: MAR 의 연간 수익(11%)이 US 시장(16.6%)보다 느리게 성장할 것으로 예상됩니다.

고성장 수익: MAR 의 수입은 증가할 것으로 예상되지만 상당히 증가하지는 않을 것입니다.

수익 대 시장: MAR 의 수익(연간 23.6%)이 US 시장(연간 11.5%)보다 빠르게 성장할 것으로 예상됩니다.

고성장 매출: MAR 의 수익(연간 23.6%)은 연간 20%보다 빠르게 증가할 것으로 예상됩니다.

주당순이익 성장 예측

향후 자기자본이익률

미래 ROE: MAR의 자본 수익률은 3년 후 162.9%로 매우 높을 것으로 예상됩니다.

성장 기업 찾아보기

7D

1Y

7D

1Y

7D

1Y

기업 분석 및 재무 데이터 상태

데이터최종 업데이트 (UTC 시간)
기업 분석2026/05/07 03:34
종가2026/05/07 00:00
수익2026/03/31
연간 수익2025/12/31

데이터 소스

당사의 기업 분석에 사용되는 데이터는 S&P Global Market Intelligence LLC에서 제공됩니다. 아래 데이터는 이 보고서를 생성하기 위해 분석 모델에서 사용됩니다. 데이터는 정규화되므로 소스가 제공된 후 지연이 발생할 수 있습니다.

패키지데이터기간미국 소스 예시 *
기업 재무제표10년
  • 손익계산서
  • 현금흐름표
  • 대차대조표
분석가 컨센서스 추정치+3년
  • 재무 예측
  • 분석가 목표주가
시장 가격30년
  • 주가
  • 배당, 분할 및 기타 조치
지분 구조10년
  • 주요 주주
  • 내부자 거래
경영진10년
  • 리더십 팀
  • 이사회
주요 개발10년
  • 회사 공시

* 미국 증권에 대한 예시이며, 비(非)미국 증권에는 해당 국가의 규제 서식 및 자료원을 사용합니다.

별도로 명시되지 않는 한 모든 재무 데이터는 연간 기간을 기준으로 하지만 분기별로 업데이트됩니다. 이를 TTM(최근 12개월) 또는 LTM(지난 12개월) 데이터라고 합니다. 자세히 알아보기.

분석 모델 및 스노우플레이크

이 보고서를 생성하는 데 사용된 분석 모델에 대한 자세한 내용은 당사의 Github 페이지에서 확인하실 수 있습니다. 또한 보고서 활용 방법에 대한 가이드와 YouTube 튜토리얼도 제공합니다.

Simply Wall St 분석 모델을 설계하고 구축한 세계적 수준의 팀에 대해 알아보세요.

산업 및 섹터 지표

산업 및 섹터 지표는 Simply Wall St가 6시간마다 계산하며, 프로세스에 대한 자세한 내용은 Github에서 확인할 수 있습니다.

분석가 소스

Marriott International, Inc.는 50명의 분석가가 다루고 있습니다. 이 중 20명의 분석가가 우리 보고서에 입력 데이터로 사용되는 매출 또는 수익 추정치를 제출했습니다. 분석가의 제출 자료는 하루 종일 업데이트됩니다.

분석가기관
John StaszakArgus Research Company
Michael BellisarioBaird
Felicia Kantor HendrixBarclays