Loading...

APAC And EMEA Expansion Will Shape Future Hospitality Trends

Published
18 Jul 24
Updated
27 Nov 25
n/a
n/a
AnalystConsensusTarget's Fair Value
n/a
Loading
1Y
5.4%
7D
3.0%

Author's Valuation

US$291.924.4% overvalued intrinsic discount

AnalystConsensusTarget Fair Value

Last Update 27 Nov 25

Fair value Increased 0.73%

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. The move enhances focus on regional experiences and sustainability (Key Developments).
  • The Luce, a new Tribute Portfolio Hotel, is set to open in St. Pete Beach, Florida in early 2026. The hotel will blend retro charm with modern amenities and offer the largest pool on the beach (Key Developments).
  • Marriott ends its licensing agreement with Sonder Holdings Inc. after a reported default. This results in a net rooms growth projection of approximately 4.5% for 2025 (Key Developments).
  • From July to October 2025, Marriott repurchased 4.1 million shares for $1.14 billion, completing the buyback of nearly 399 million shares since 2005 (Key Developments).
  • Q4 and full-year 2025 earnings guidance reaffirmed with expected gross fee revenues ranging from $1.38 billion to $1.40 billion for the quarter and $5.40 billion to $5.42 billion for the year (Key Developments).

Valuation Changes

  • Consensus Analyst Price Target has risen slightly from $289.79 to $291.92.
  • Discount Rate has decreased modestly from 8.81% to 8.76%.
  • Revenue Growth projection is effectively unchanged, moving from 62.43% to 62.38%.
  • Net Profit Margin has edged up from 12.54% to 12.55%.
  • Future P/E Ratio has increased from 24.36x to 25.12x.

Key Takeaways

  • Global and mid-scale expansion, buoyed by loyalty program growth, is driving long-term occupancy gains, revenue diversification, and increased customer lifetime value.
  • Investment in technology and luxury/lifestyle offerings is improving operational efficiency, deepening guest engagement, and supporting sustained earnings and margin growth.
  • Slowing revenue and earnings growth, increased regional volatility, and margin pressure stem from macroeconomic uncertainty, pipeline risks, technology gaps, and rising operational costs.

Catalysts

About Marriott International
    Engages in operation, franchising, and licensing of hotel, residential, timeshare, and other lodging properties worldwide.
What are the underlying business or industry changes driving this perspective?
  • Global expansion continues to accelerate, with net rooms growth approaching 5% and a record pipeline (over 590,000 rooms, 40% under construction), reflecting strong demand for Marriott's brands in international markets-particularly APAC and EMEA, where a rising middle class is driving double-digit RevPAR increases; provides a foundation for multi-year revenue growth.
  • The rapid growth and deepening engagement of the Marriott Bonvoy loyalty program (now at nearly 248 million members and record global penetration) enables more direct bookings, reduces costs from third-party channels, and increases lifetime customer value, supporting expanding net margins and higher-quality revenue.
  • Strategic expansion into mid-scale and extended stay brands (e.g., City Express, Series by Marriott, citizenM) targets value-conscious and "work from anywhere" travelers, tapping into long-term shifts towards blended leisure/business trips and the democratization of travel-key drivers of future occupancy and RevPAR growth.
  • Ongoing investments in next-generation technology-cloud-based reservations and property management systems, plus AI-driven guest service enhancements-are expected to increase operational efficiency, attract tech-savvy guests, offer incremental merchandising opportunities, and further boost net margin and revenue per guest over time.
  • Diversification of high-margin, luxury/lifestyle offerings and alternate revenue streams (e.g., branded residences, Marriott Media Network, co-branded credit cards) leverages consumer preference for experiences over goods, expanding ADR and introducing new, capital-light earnings streams for sustained earnings and margin growth.

Marriott International Earnings and Revenue Growth

Marriott International Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming Marriott International's revenue will grow by 63.3% annually over the next 3 years.
  • Analysts assume that profit margins will shrink from 36.4% today to 12.1% in 3 years time.
  • Analysts expect earnings to reach $3.6 billion (and earnings per share of $14.65) by about September 2028, up from $2.5 billion today. However, there is some disagreement amongst the analysts with the more bearish ones expecting earnings as low as $3.0 billion.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 25.9x on those 2028 earnings, down from 29.0x today. This future PE is greater than the current PE for the US Hospitality industry at 23.9x.
  • Analysts expect the number of shares outstanding to decline by 2.32% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 9.03%, as per the Simply Wall St company report.

Marriott International Future Earnings Per Share Growth

Marriott International Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • Persistent macroeconomic uncertainty, weaker leisure and government demand in North America, and softening in select service and business transient segments are likely to moderate RevPAR (Revenue Per Available Room) growth, leading to slower revenue and fee expansion.
  • High dependency on conversions and mid-scale deals to maintain net rooms growth may signal challenges in the new construction pipeline, potentially straining long-term unit and revenue growth if conversion activity slows or becomes less profitable.
  • Flat or declining RevPAR in key international markets such as Greater China, combined with reliance on select service brands for pipeline growth, exposes Marriott to increased regional volatility and demographic/economic risks, which could pressure future earnings.
  • Technology investment remains heavy through 2026, with several hundred million in elevated spend and risk that Marriott may lag competitors in implementing next-generation guest-facing and digital systems; failure to meet technological expectations could result in higher costs and increased OTA reliance, impacting net margins.
  • Ongoing labor shortages, rising wage pressures, and renovation-related disruptions at large properties continue to impact operating costs and fee streams, potentially resulting in lower net margins and more volatile earnings over time.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of $281.375 for Marriott International based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of $332.0, and the most bearish reporting a price target of just $205.0.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be $29.5 billion, earnings will come to $3.6 billion, and it would be trading on a PE ratio of 25.9x, assuming you use a discount rate of 9.0%.
  • Given the current share price of $264.0, the analyst price target of $281.38 is 6.2% higher. The relatively low difference between the current share price and the analyst consensus price target indicates that they believe on average, the company is fairly priced.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

How well do narratives help inform your perspective?

Disclaimer

AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives