OSEBX1 945,09+0,00 %
EQNR349,90+0,00 %
DNB281,10+0,00 %
MOWI202,20+0,00 %
Brent$102,19+0,91 %
Gold$4 711,30+0,36 %
USD/NOK9,3028+0,03 %
EUR/NOK10,9308+0,04 %
SPX7 365,12+1,46 %
NDX28 599,17+2,08 %
MARKETS CLOSED · LAST TRADE Thu 03:32 UTC
MAR60

Marriott International Inc

Hotels, Motels & Cruise LinesVerified
Score breakdown
Profitability+32Sentiment+30Risk penalty-3Missing signals-3
Quality breakdown
Key fields100Profile38Conclusion99AI synthesis40Observations23

Marriott's capital structure is highly leveraged, with total liabilities of $31.31 billion and total equity of -$3.77 billion, resulting in a debt-to-equity ratio of -4.3. The company maintains $358 million in cash and equivalents, but its operating cash flow of $3.21 billion and free cash flow of $1.49 billion provide some liquidity cushion against its $16.2 billion in long-term debt [doc:HA-latest]. Profitability metrics show mixed performance. The company's return on assets (ROA) of 9.44% exceeds the median for the Hotels, Motels & Cruise Lines industry, but its return on equity (ROE) is negative at -68.97%, reflecting the significant leverage and negative equity position. Operating income of $4.14 billion and net income of $2.6 billion indicate strong top-line performance, but the ROE suggests that the capital structure is not generating returns for shareholders [doc:HA-latest]. Marriott's geographic exposure is diversified across five major regions: U.S. and Canada, EMEA, Greater China, and Asia Pacific. The U.S. and Canada segment is the largest contributor, but the company also derives meaningful revenue from international markets, particularly in Europe and Asia. The company's brand portfolio spans luxury, premium, select, and midscale tiers, allowing it to capture a broad range of customer segments [doc:HA-latest]. Looking ahead, Marriott is expected to maintain strong revenue growth, with a projected increase in the current fiscal year and a continuation of this trend into the next. The company's operating cash flow and free cash flow are expected to remain robust, supporting its capital expenditures and debt servicing obligations. The company's ability to maintain occupancy rates and pricing power in a recovering travel and hospitality sector will be key to sustaining this growth [doc:HA-latest]. The company faces moderate liquidity risk due to its high debt load and negative equity position. While operating cash flow is strong, the debt-to-equity ratio of -4.3 indicates a high degree of financial leverage. The risk assessment also flags a negative net cash position after subtracting total debt, which could limit the company's flexibility in responding to economic downturns or unexpected expenses. Dilution risk is currently low, but the company may need to issue additional shares to fund future growth or refinance debt, which could dilute existing shareholders [doc:HA-latest]. Recent filings and transcripts indicate that Marriott is focused on expanding its portfolio of branded hotels and improving operational efficiency. The company has also been investing in technology to enhance the guest experience and streamline operations. These initiatives are expected to support long-term growth and improve profitability. However, the company must also navigate challenges such as rising labor costs, supply chain disruptions, and geopolitical uncertainties that could impact travel demand [doc:HA-latest].

Profile
CompanyMarriott International Inc
TickerMAR.O
SectorConsumer Cyclicals
BusinessCyclical Consumer Services
Industry groupCyclical Consumer Services
IndustryHotels, Motels & Cruise Lines
AI analysis

Business. Marriott International, Inc. operates, franchises, and licenses hotel, residential, timeshare, and other lodging properties under various brand names, generating revenue primarily through franchise fees, management contracts, and direct hotel operations [doc:HA-latest].

Classification. Marriott is classified under the industry "Hotels, Motels & Cruise Lines" within the "Cyclical Consumer Services" business sector, with a classification confidence of 0.92 [doc:verified market data].

Marriott's capital structure is highly leveraged, with total liabilities of $31.31 billion and total equity of -$3.77 billion, resulting in a debt-to-equity ratio of -4.3. The company maintains $358 million in cash and equivalents, but its operating cash flow of $3.21 billion and free cash flow of $1.49 billion provide some liquidity cushion against its $16.2 billion in long-term debt [doc:HA-latest]. Profitability metrics show mixed performance. The company's return on assets (ROA) of 9.44% exceeds the median for the Hotels, Motels & Cruise Lines industry, but its return on equity (ROE) is negative at -68.97%, reflecting the significant leverage and negative equity position. Operating income of $4.14 billion and net income of $2.6 billion indicate strong top-line performance, but the ROE suggests that the capital structure is not generating returns for shareholders [doc:HA-latest]. Marriott's geographic exposure is diversified across five major regions: U.S. and Canada, EMEA, Greater China, and Asia Pacific. The U.S. and Canada segment is the largest contributor, but the company also derives meaningful revenue from international markets, particularly in Europe and Asia. The company's brand portfolio spans luxury, premium, select, and midscale tiers, allowing it to capture a broad range of customer segments [doc:HA-latest]. Looking ahead, Marriott is expected to maintain strong revenue growth, with a projected increase in the current fiscal year and a continuation of this trend into the next. The company's operating cash flow and free cash flow are expected to remain robust, supporting its capital expenditures and debt servicing obligations. The company's ability to maintain occupancy rates and pricing power in a recovering travel and hospitality sector will be key to sustaining this growth [doc:HA-latest]. The company faces moderate liquidity risk due to its high debt load and negative equity position. While operating cash flow is strong, the debt-to-equity ratio of -4.3 indicates a high degree of financial leverage. The risk assessment also flags a negative net cash position after subtracting total debt, which could limit the company's flexibility in responding to economic downturns or unexpected expenses. Dilution risk is currently low, but the company may need to issue additional shares to fund future growth or refinance debt, which could dilute existing shareholders [doc:HA-latest]. Recent filings and transcripts indicate that Marriott is focused on expanding its portfolio of branded hotels and improving operational efficiency. The company has also been investing in technology to enhance the guest experience and streamline operations. These initiatives are expected to support long-term growth and improve profitability. However, the company must also navigate challenges such as rising labor costs, supply chain disruptions, and geopolitical uncertainties that could impact travel demand [doc:HA-latest].
Key takeaways
  • Marriott's strong operating cash flow and free cash flow provide some liquidity cushion despite a high debt load and negative equity position.
  • The company's return on assets is above industry median, but its return on equity is negative, indicating poor capital efficiency.
  • Geographic diversification and a broad brand portfolio help mitigate regional economic risks and capture a wide range of customer segments.
  • The company is expected to maintain strong revenue growth, supported by robust operating cash flow and a focus on expanding its branded hotel portfolio.
  • Moderate liquidity risk and potential for future dilution remain key concerns for investors.
  • --
  • # RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencyUSD
Revenue$26.19B
Gross profit$5.22B
Operating income$4.14B
Net income$2.60B
R&D
SG&A
D&A
SBC
Operating cash flow$3.21B
CapEx-$604.0M
Free cash flow$1.49B
Total assets$27.54B
Total liabilities$31.31B
Total equity-$3.77B
Cash & equivalents$358.0M
Long-term debt$16.20B
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0$26.19B$4.14B$2.60B$1.49B
FY-1$25.10B$3.77B$2.38B$1.13B
FY-2$23.71B$3.86B$3.08B$2.23B
FY-3$20.77B$3.46B$2.36B$1.90B
FY-4$13.86B$1.59B$1.10B$1.11B
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0$27.54B-$3.77B$358.0M
FY-1$26.18B-$2.99B$396.0M
FY-2$25.67B-$682.0M$338.0M
FY-3$24.82B$568.0M$507.0M
FY-4$25.55B$1.41B$1.39B
PeriodOCFCapExFCFSBC
FY0$3.21B-$604.0M$1.49B
FY-1$2.75B-$750.0M$1.13B
FY-2$3.17B-$452.0M$2.23B
FY-3$2.36B-$332.0M$1.90B
FY-4$1.18B-$183.0M$1.11B
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0$6.69B$777.0M$445.0M$153.0M
FQ-1$6.49B$1.18B$728.0M$454.0M
FQ-2$6.74B$1.24B$763.0M$478.0M
FQ-3$6.26B$948.0M$665.0M$407.0M
FQ-4$6.43B$752.0M$455.0M-$17.0M
FQ-5$6.25B$944.0M$584.0M$279.0M
FQ-6$6.44B$1.20B$772.0M$515.0M
FQ-7$5.98B$876.0M$564.0M$349.0M
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0$27.54B-$3.77B$358.0M
FQ-1$27.83B-$3.12B$678.0M
FQ-2$27.34B-$2.96B$671.0M
FQ-3$26.65B-$3.17B$523.0M
FQ-4$26.18B-$2.99B$396.0M
FQ-5$26.21B-$2.42B$394.0M
FQ-6$25.74B-$2.09B$349.0M
FQ-7$25.76B-$1.62B$429.0M
PeriodOCFCapExFCFSBC
FQ0$3.21B-$604.0M$153.0M
FQ-1$2.38B-$432.0M$454.0M
FQ-2$1.29B-$290.0M$478.0M
FQ-3$647.0M-$135.0M$407.0M
FQ-4$2.75B-$750.0M-$17.0M
FQ-5$2.43B-$408.0M$279.0M
FQ-6$1.55B-$234.0M$515.0M
FQ-7$779.0M-$109.0M$349.0M
Valuation
Market price
Market cap
Enterprise value
P/E
Reported non-GAAP P/E
EV/Revenue
EV/Op income
EV/OCF
P/B
P/Tangible book
Tangible book-$3.77B
Net cash-$15.85B
Current ratio
Debt/Equity-4.3
ROA9.4%
ROE-69.0%
Cash conversion1.2%
CapEx/Revenue-2.3%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Hotels, Motels & Cruise Lines · cohort 1 companies
MetricMARActivity
Op margin15.8%11.3% medp25 -0.7% · p75 20.6%above median
Net margin9.9%-6.6% medp25 -6.6% · p75 -6.6%top quartile
Gross margin19.9%62.4% medp25 37.8% · p75 78.2%bottom quartile
CapEx / revenue-2.3%1.2% medp25 1.2% · p75 1.2%bottom quartile
Debt / equity-430.0%26.5% medp25 1.6% · p75 95.2%bottom quartile
Observations
IR observations
Mean price target369.43 USD
Median price target378.50 USD
High price target443.00 USD
Low price target259.44 USD
Mean recommendation2.44 (1=strong buy, 5=strong sell)
Strong-buy count4.00
Buy count8.00
Hold count14.00
Sell count1.00
Strong-sell count0.00
Mean EPS estimate11.60 USD
Last actual EPS10.02 USD
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-01 03:39 UTC#8625e2ab
Source: analysis-pipeline (hybrid)Generated: 2026-05-01 03:41 UTCJob: 5b70735e