Marriott International (XTER:MAQ) Cyclically Adjusted Revenue per Share: €68.79 (As of Jun. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

XTER:MAQ Marriott International Inc XTER:MAQ
88 GF Score
Price €290.25
GF Value €270.78
Valuation Fairly Valued
! 2 Warning Signs
View Full Analysis

What is Marriott International Cyclically Adjusted Revenue per Share?

Marriott International XTER:MAQ +0.33% 88 Cyclically Adjusted Revenue per Share is €68.79 as of Jun. 2026. GuruFocus rates XTER:MAQ with a GF Score™ of 88/100 and a GF Value™ of €270.78 (Fairly Valued). The stock has 2 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Revenue per Share and the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years.

Marriott International's adjusted revenue per share for the three months ended in Jun. 2026 was €22.992. Add all the adjusted revenue per share for the past 10 years together and divide the count will get our Cyclically Adjusted Revenue per Share, which is €68.79 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Marriott International's average Cyclically Adjusted Revenue Growth Rate was 6.60% per year. During the past 3 years, the average Cyclically Adjusted Revenue Growth Rate was 6.90% per year. During the past 5 years, the average Cyclically Adjusted Revenue Growth Rate was 7.70% per year. During the past 10 years, the average Cyclically Adjusted Revenue Growth Rate was 6.50% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted Revenue Growth Rate using Cyclically Adjusted Revenue per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted Revenue Growth Rate of Marriott International was 8.30% per year. The lowest was 4.80% per year. And the median was 6.90% per year.

As of today (2026-09-15), Marriott International's current stock price is €290.25. Marriott International's Cyclically Adjusted Revenue per Share for the quarter that ended in Jun. 2026 was €68.79. Marriott International's Cyclically Adjusted PS Ratio of today is 4.22.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Marriott International was 5.38. The lowest was 1.16. And the median was 2.88.


Marriott International  (XTER:MAQ) Cyclically Adjusted Revenue per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted Revenue per Share may underestimate the company's revenue. Cyclically Adjusted PS Ratio can seem to be too high even the actual PS Ratio is low.

For the Cyclically Adjusted PS Ratio, the revenue per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/S calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted PS Ratio is also called CAPS Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted revenue per share of a company over the past 10 years.

Marriott International's Cyclically Adjusted PS Ratio of today is calculated as

Cyclically Adjusted PS Ratio=Share Price/Cyclically Adjusted Revenue per Share
=290.25/68.79
=4.22

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted PS Ratio of Marriott International was 5.38. The lowest was 1.16. And the median was 2.88.


Be Aware

Cyclically Adjusted PS Ratio works better for cyclical companies. It gives you a better idea on the company's real revenue value.


Marriott International Cyclically Adjusted Revenue per Share Related Terms


Marriott International Cyclically Adjusted Revenue per Share Historical Data

* Premium members only.

The historical data trend for Marriott International's Cyclically Adjusted Revenue per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Marriott International Cyclically Adjusted Revenue per Share Chart

Marriott International Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted Revenue per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 46.44 51.93 56.87 61.93 65.52

Marriott International Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Cyclically Adjusted Revenue per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 65.10 65.94 66.16 67.58 68.79

XTER:MAQ vs HLT, H, HTHT: Cyclically Adjusted Revenue per Share Comparison

For the Lodging subindustry, Marriott International's Cyclically Adjusted PS Ratio, along with its competitors' market caps and Cyclically Adjusted PS Ratio data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Marriott International Cyclically Adjusted PS Ratio vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Marriott International's Cyclically Adjusted PS Ratio distribution charts can be found below:

* The bar in red indicates where Marriott International's Cyclically Adjusted PS Ratio falls into.


XTER:MAQ
88GF Score
Marriott International Inc XTER:MAQ
Cyclically Adjusted Revenue per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Marriott International Cyclically Adjusted Revenue per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Revenue per Share and the Cyclically Adjusted PS Ratio. The Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years.

What is Cyclically Adjusted Revenue per Share? How do we calculate Cyclically Adjusted Revenue per Share?

Cyclically Adjusted Revenue per Share is the average of the inflation adjusted Revenue per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted Revenue per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the revenue per share from 2001 through 2010.

We adjusted the 2001 revenue per share data with the total inflation from 2001 through 2010 to the equivalent revenue in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's revenue is $1 a share in 2001, then the 2001's equivalent revenue in 2010 is $1.4 a share. If Wal-Mart's revenue is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 revenue in 2010 is $1.35. So on and so forth, you get the equivalent revenue per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted Revenue per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Marriott International's adjusted Revenue per Share data for the three months ended in Jun. 2026 was:

Adj_RevenuePerShare= Revenue per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=22.992/333.9520*333.9520
=22.992

Current CPI (Jun. 2026) = 333.9520.

Marriott International Quarterly Data

Revenue per Share CPI Adj_RevenuePerShare
201609 13.058 241.428 18.062
201612 12.842 241.432 17.763
201703 11.817 243.801 16.187
201706 12.511 244.955 17.056
201709 11.621 246.819 15.723
201712 12.057 246.524 16.333
201803 11.218 249.554 15.012
201806 12.706 251.989 16.839
201809 12.386 252.439 16.385
201812 13.580 251.233 18.051
201903 12.876 254.202 16.916
201906 14.035 256.143 18.298
201909 14.293 256.759 18.590
201912 14.683 256.974 19.081
202003 12.978 258.115 16.791
202006 4.083 257.797 5.289
202009 5.905 260.280 7.576
202012 5.585 260.474 7.160
202103 5.886 264.877 7.421
202106 7.943 271.696 9.763
202109 10.165 274.310 12.375
202112 11.794 278.802 14.127
202203 11.342 287.504 13.174
202206 15.201 296.311 17.132
202209 16.195 296.808 18.222
202212 18.277 296.797 20.565
202303 16.827 301.836 18.617
202306 18.301 305.109 20.031
202309 18.157 307.789 19.700
202312 19.178 306.746 20.879
202403 18.885 312.332 20.192
202406 20.861 314.175 22.174
202409 20.163 315.301 21.356
202412 21.517 315.605 22.768
202503 21.429 319.799 22.377
202506 21.660 322.561 22.425
202509 20.377 324.800 20.951
202512 21.335 324.054 21.987
202603 21.318 330.213 21.559
202606 22.992 333.952 22.992

Add all the adjusted revenue per share together and divide 10 will get our Cyclically Adjusted Revenue per Share.

What does a Cyclically Adjusted Revenue per Share of €68.79 mean?
Marriott International (XTER:MAQ) has a Cyclically Adjusted Revenue per Share of €68.79 as of Jun. 2026. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on Marriott International and its competitors.
Is Marriott International's Cyclically Adjusted Revenue per Share too high?
Marriott International's current Cyclically Adjusted Revenue per Share is €68.79. Overall, Marriott International has a GF Score™ of 88/100 and is considered Fairly Valued, reflecting its overall financial health beyond just this single metric.
How does Marriott International's Cyclically Adjusted Revenue per Share compare to HLT and H?
Marriott International's Cyclically Adjusted Revenue per Share of €68.79 can be compared against companies in the Travel & Leisure industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted Revenue per Share for a Travel & Leisure company?
A good Cyclically Adjusted Revenue per Share depends on the Travel & Leisure industry context. However, Cyclically Adjusted Revenue per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted Revenue per Share mean?
A high Cyclically Adjusted Revenue per Share can signal that a stock is expensive relative to its fundamentals. Cyclically adjusted revenue per share represents the company's inflation-adjusted revenue per share over a 10-year period. View historical data on Marriott International and its competitors. Marriott International's current Cyclically Adjusted Revenue per Share is €68.79. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Marriott International stock overvalued right now?
Based on GuruFocus' analysis, Marriott International (XTER:MAQ) is currently considered Fairly Valued. The stock's GF Value™ is €270.78, compared to a current price of €290.25 — trading 7.2% above its estimated fair value. The current Cyclically Adjusted Revenue per Share is €68.79. Marriott International's overall GF Score™ is 88/100 with 2 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted Revenue per Share calculated?
Cyclically Adjusted Revenue per Share is calculated from a company's financial statements. For Marriott International (XTER:MAQ), the current Cyclically Adjusted Revenue per Share is €68.79 as of Jun. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Marriott International (XTER:MAQ) Overvalued in 2026?

Based on GuruFocus' analysis, Marriott International stock appears to be overvalued. The current stock price of €290.25 is trading 7.2% above its estimated GF Value™ of €270.78. GuruFocus considers Marriott International to be Fairly Valued.

Key valuation signals for XTER:MAQ:

  • Cyclically Adjusted Revenue per Share: €68.79
  • GF Value™: €270.78 vs. price of €290.25 (7.2% above fair value)
  • GF Score™: 88/100 with 2 warning signs

No single metric tells the full story. See the XTER:MAQ stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Marriott International Business Description

Address 7750 Wisconsin Avenue, Bethesda, MD, USA, 20814
Marriott operates 1.8 million rooms across roughly 30 brands. At the end of 2025, luxury represented roughly 10% of total rooms, premium was 42%, select service was 46%, and midscale was 2%. Marriott, Courtyard, and Sheraton are the largest brands, while Autograph, Tribute, Moxy, Aloft, and Element are newer lifestyle brands. Managed and franchised represented 99% of total rooms as of Dec. 31, 2025. North America makes up 61% of total rooms. Managed, franchise, and incentive fees represent the vast majority of revenue and profitability for the company.
88GF Score

Get the complete analysis for XTER:MAQ

Cyclically Adjusted Revenue per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

€290.25
Price
€270.78
GF Value