ModernGraham Annual Valuation Of Marriott International - 2014

| About: Marriott International, (MAR)

Benjamin Graham taught that Intelligent Investors must do a thorough fundamental analysis of investment opportunities to determine their intrinsic value and inherent risk. This is best done by utilizing a systematic approach to analysis that will provide investors with a sense of how a specific company compares to another company. By using the ModernGraham method, one can review a company's historical accomplishments and determine an intrinsic value that can be compared across industries. What follows is a specific look at how Marriott International fares in the ModernGraham valuation model.

MAR Chart

MAR data by YCharts

Defensive Investor - must pass at least 6 of the following 7 tests: Score = 3/7

  1. Adequate Size of Enterprise - market capitalization of at least $2 billion - PASS
  2. Sufficiently Strong Financial Condition - current ratio greater than 2 - FAIL
  3. Earnings Stability - positive earnings per share for at least 10 straight years - FAIL
  4. Dividend Record - has paid a dividend for at least 10 straight years - PASS
  5. Earnings Growth - earnings per share has increased by at least 1/3 over the last 10 years using 3 year averages at beginning and end of period - FAIL
  6. Moderate PEmg ratio - PEmg is less than 20 - FAIL
  7. Moderate Price to Assets - PB ratio is less than 2.5 or PB x PEmg is less than 50 - PASS

Enterprising Investor - must pass at least 4 of the following 5 tests or be suitable for a defensive investor: Score = 2/5

  1. Sufficiently Strong Financial Condition, Part 1 - current ratio greater than 1.5 - FAIL
  2. Sufficiently Strong Financial Condition, Part 2 - Debt to Net Current Assets ratio less than 1.1 - FAIL
  3. Earnings Stability - positive earnings per share for at least 5 years - FAIL
  4. Dividend Record - currently pays a dividend - PASS
  5. Earnings growth - EPSmg greater than 5 years ago - PASS

Valuation Summary

Key Data:

Recent Price $54.78
MG Value $51.80
MG Opinion Fairly Valued
Value Based on 3% Growth $19.51
Value Based on 0% Growth $11.44
Market Implied Growth Rate 16.11%
Net Current Asset Value (NCAV) -$21.16
PEmg 40.72
Current Ratio 0.71
PB Ratio -11.54

Balance Sheet - 12/31/2013

Current Assets $1,903,000,000
Current Liabilities $2,675,000,000
Total Debt $3,147,000,000
Total Assets $6,794,000,000
Intangible Assets $2,005,000,000
Total Liabilities $8,209,000,000
Outstanding Shares 298,000,000

Earnings Per Share

2013 $2.00
2012 $1.77
2011 $0.55
2010 $1.21
2009 -$0.97
2008 $0.97
2007 $1.73
2006 $1.64
2005 $1.43
2004 $1.22

Earnings Per Share - ModernGraham

2013 $1.35
2012 $0.91
2011 $0.56
2010 $0.68
2009 $0.60
2008 $1.38

Dividend History

MAR Dividend Yield (NYSE:<a href='' title='Tata Motors Limited'>TTM</a>) Chart

MAR Dividend Yield (TTM) data by YCharts


Marriott International does not satisfy the requirements of either the Defensive Investor or the Enterprising Investor. For the Defensive Investor, the turn offs are the poor current ratio, the lack of earnings stability or growth over the ten year period, and the high PEmg ratio. For the Enterprising Investor, the failings are found in the high level of debt relative to the current assets and the lack of earnings growth over the five year period. As a result, value investors seeking to follow the ModernGraham approach based on Benjamin Graham's methods should explore other opportunities, through a review of 5 Undervalued Companies for the Defensive Investor and 5 Undervalued Companies for the Enterprising Investor.

From a valuation perspective, the company appears to be fairly valued, after growing its EPSmg (normalized earnings) from $0.60 in 2009 to $1.35 in 2013. This level of growth supports the market's implied estimate of 16.11% earnings growth and leads the ModernGraham valuation model to return an estimate of intrinsic value that falls within a margin of safety in relation to the price.

The next part of the analysis is up to individual investors, and requires discussion of the company's prospects. What do you think? What value would you put on Marriott International? Where do you see the company going in the future? Is there a company you like better?

Disclosure: The author did not hold a position in Marriott International (NYSE:MAR) or any of the other companies listed in this article at the time of publication and had no intention of changing that position within the next 72 hours.