Q: What is Marriott International Class A Common Stock's WACC?

Marriott International Class A Common Stock (MAR) has a Weighted Average Cost of Capital (WACC) of 8.13%. This is calculated using a Cost of Equity of 8.80% (via CAPM with a beta of 1.09) and a pre-tax Cost of Debt of 4.99%, with an equity weight of 86.07% in the capital structure.

Q: Is Marriott International Class A Common Stock's WACC high or low?

Marriott International Class A Common Stock's WACC of 8.13% falls within the typical 8-12% range for mid-cap growth companies. WACC is used as the discount rate in DCF valuations — a lower WACC results in higher present values of future cash flows.

Q: How is Marriott International Class A Common Stock's WACC calculated?

Marriott International Class A Common Stock's WACC is calculated using the formula: WACC = (E/V × Re) + (D/V × Rd × (1-T)). The Cost of Equity (Re) of 8.80% is derived from the CAPM model using a beta of 1.09. The pre-tax Cost of Debt (Rd) is 4.99%. The capital structure is 86.07% equity and 13.93% debt.

Question 1

What is Marriott International Class A Common Stock's WACC?

Accepted Answer

Marriott International Class A Common Stock（MAR） WACC 解读

Marriott International Class A Common Stock（MAR）当前估算的 WACC 为 8.13%。其中股权成本为 8.80%，税前债务成本为 4.99%，股权权重为 86.07%。这个折现率可以直接作为 DCF 估值和资本结构判断的起点。

处于常见区间，适合作为成熟公司 DCF 假设的基准参考。

Question 2

Is Marriott International Class A Common Stock's WACC high or low?

Accepted Answer

Marriott International Class A Common Stock（MAR） WACC 解读

Marriott International Class A Common Stock（MAR）当前估算的 WACC 为 8.13%。其中股权成本为 8.80%，税前债务成本为 4.99%，股权权重为 86.07%。这个折现率可以直接作为 DCF 估值和资本结构判断的起点。

处于常见区间，适合作为成熟公司 DCF 假设的基准参考。

Question 3

How is Marriott International Class A Common Stock's WACC calculated?

Accepted Answer

Marriott International Class A Common Stock（MAR） WACC 解读

Marriott International Class A Common Stock（MAR）当前估算的 WACC 为 8.13%。其中股权成本为 8.80%，税前债务成本为 4.99%，股权权重为 86.07%。这个折现率可以直接作为 DCF 估值和资本结构判断的起点。

处于常见区间，适合作为成熟公司 DCF 假设的基准参考。

Marriott International Class A Common Stock (MAR) — WACC 分析

WACC 构成

解读

Marriott International Class A Common Stock（MAR）WACC：8.13%

WACC计算器

Marriott International Class A Common Stock（MAR） WACC 解读

MAR 公司分析

MAR DCF 估值

继续做同行对比