Three independent discounted-cash-flow-style models value Marriott International Class A Common Stock every trading day. 0 of 3 currently price MAR above its market price.
| Free Cash Flow model | $-1,398.60 |
| Excess Profit model | $-1,405.43 |
| Residual Earnings model | $-6.76 |
| Dividend Discount model | $110.41 |
| Piotroski F-Score | 8 / 9 |
| Return on invested capital | +10.0% |
| Net debt / EBITDA | -0.1× |
| Gross margin | +19.9% |
| Revenue CAGR | +8.0% |
| Cash conversion | 1.2× |
| Dividend yield | +0.8% |
| Buyback yield | +4.0% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open MAR in StockKitty