Free Cash Flow to Equity (FCFE)
Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).
Item | Description | The company |
---|---|---|
FCFE | Free cash flow to equity is the cash flow available to Marriott International Inc. equity holders after all operating expenses, interest, and principal payments have been paid and necessary investments in working and fixed capital have been made. | Marriott International Inc. FCFE increased from 2017 to 2018 but then slightly decreased from 2018 to 2019. |
Price to FCFE Ratio, Current
No. shares of common stock outstanding | 324,255,928 |
Selected Financial Data (US$) | |
Free cash flow to equity (FCFE) (in millions) | 2,545) |
FCFE per share | 7.85 |
Current share price (P) | 82.31 |
Valuation Ratio | |
P/FCFE | 10.49 |
Benchmarks | |
P/FCFE, Competitors1 | |
Airbnb Inc. | 23.56 |
Booking Holdings Inc. | 19.72 |
Chipotle Mexican Grill Inc. | 0.06 |
McDonald’s Corp. | 20.58 |
Starbucks Corp. | 26.99 |
P/FCFE, Sector | |
Consumer Services | 30.75 |
P/FCFE, Industry | |
Consumer Discretionary | 63.67 |
Based on: 10-K (reporting date: 2019-12-31).
1 Click competitor name to see calculations.
If the company P/FCFE is lower then the P/FCFE of benchmark then company is relatively undervalued.
Otherwise, if the company P/FCFE is higher then the P/FCFE of benchmark then company is relatively overvalued.
Price to FCFE Ratio, Historical
Dec 31, 2019 | Dec 31, 2018 | Dec 31, 2017 | Dec 31, 2016 | Dec 31, 2015 | ||
---|---|---|---|---|---|---|
No. shares of common stock outstanding1 | 324,214,545 | 339,668,839 | 357,437,289 | 383,561,428 | 253,481,935 | |
Selected Financial Data (US$) | ||||||
Free cash flow to equity (FCFE) (in millions)2 | 2,545) | 2,921) | 1,722) | 3,824) | 1,329) | |
FCFE per share3 | 7.85 | 8.60 | 4.82 | 9.97 | 5.24 | |
Share price1, 4 | 119.64 | 124.45 | 141.29 | 87.99 | 64.94 | |
Valuation Ratio | ||||||
P/FCFE5 | 15.24 | 14.47 | 29.33 | 8.83 | 12.39 | |
Benchmarks | ||||||
P/FCFE, Competitors6 | ||||||
Airbnb Inc. | — | — | — | — | — | |
Booking Holdings Inc. | 15.41 | — | — | — | — | |
Chipotle Mexican Grill Inc. | 59.04 | — | — | — | — | |
McDonald’s Corp. | 17.47 | — | — | — | — | |
Starbucks Corp. | 20.35 | 5.44 | — | — | — | |
P/FCFE, Sector | ||||||
Consumer Services | 18.62 | — | — | — | — | |
P/FCFE, Industry | ||||||
Consumer Discretionary | 28.99 | — | — | — | — |
Based on: 10-K (reporting date: 2019-12-31), 10-K (reporting date: 2018-12-31), 10-K (reporting date: 2017-12-31), 10-K (reporting date: 2016-12-31), 10-K (reporting date: 2015-12-31).
1 Data adjusted for splits and stock dividends.
3 2019 Calculation
FCFE per share = FCFE ÷ No. shares of common stock outstanding
= 2,545,000,000 ÷ 324,214,545 = 7.85
4 Closing price as at the filing date of Marriott International Inc. Annual Report.
5 2019 Calculation
P/FCFE = Share price ÷ FCFE per share
= 119.64 ÷ 7.85 = 15.24
6 Click competitor name to see calculations.
Valuation ratio | Description | The company |
---|---|---|
P/FCFE | Price to free cash flow to equity is cash valuation indicator of stockholders’ equity. | Marriott International Inc. P/FCFE ratio decreased from 2017 to 2018 but then slightly increased from 2018 to 2019. |