Refer to the following excerpts from an analysts' report (13 pages total) covering Marriott International Inc....
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Refer to the following excerpts from an analysts' report (13 pages total) covering Marriott International Inc. to complete the following requirements. Morningstar Equity Analyst Report | Report as of 21 Sep 2019 05:47, UTC I Page 1 of 13 Marriott International Inc MAR (XNAS) Morningstar Rating Last Price 20 Sep 2019 21:44, UTC 126.97 USD 20 Sep 2019 Fair Value Estimate Price/Fair Value Trailing Dividend Yield % Forward Dividend Yield % Market Cap (B) Industry 129.00 USD 0.98 Lodging 1.40 20 Sep 2019 1.40 20 Sep 2019 41.82 20 Sep 2019 14 May 2019 15:42, UTC Fair Value & Profit Drivers After reviewing Marriott's second-quarter results, we have maintained our fair value estimate of $129 per share. Our fair value estimate implies a 2020 adjusted enterprise value/EBITDA of 15 times. The key drivers of our financial model are revenue per available room, managed and franchised room growth, and owned expenses. Our unit growth forecast averages 4.8% annually over the next decade, supported by a favorable position with next-generation travelers, new brand growth, and a strong pipeline. For the company, we model managed and franchised 2019-28 annual unit growth of 3.3% and 6.4%, respectively. Our revPAR annual growth forecast for the next 10 years is 3.6%, with a steady-state revPAR around 5%. We see this U.S. hotel cycle lasting through 2019, representing 10 years of positive revPAR growth (versus an average seven- to nine-year length). This view is due to U.S. (67% of Marriott's total rooms) industry supply growth potentially peaking at around 2% in 2018 (versus closer to 3% in past cycles), and due to global demand continuing to be bolstered by emerging-market regions that are experiencing more middle- income class growth. As a result, we estimate 6.8% average annual revenue growth for 2019-28. We project operating margins (unadjusted for cost reimbursement) reaching 16.2% in 2028 from 12.5% in 2018 and steady-state EBI growth of 3.5% in 2028. We continue to assume a 9% cost of equity, which is in line with the 9% rate of return we expect investors to demand of a diversified equity portfolio. Sub-Industry: Hotels, Resorts & Cruise Lines Peer Group": Hotel Companies-Larger Close Competitors InterContinental Hotels Group PLC IHG. Accor SA AC... Hyatt Hotels Corp H. Choice Hotels International Inc CHH Currency (Mil) Market cap TTM Sales Operating Margin TTM/PE 26.11 58.14 19.16 23.58 USD EUR USD USD 11,420 10,666 7,866 5,048 4,504 4,238 4,763 1,072 16.07 13.66 5.67 30.77 a. What method is this analyst using to value Marriott? b. What is this analyst's price target for Marriott? If Marriott achieves that target in the next twelve months, what would be an investor's return? Explain. c. Describe how this analyst justifies the price target. d. Is there any other information in these excerpts that you might use to value Marriott? Explain. Refer to the following excerpts from an analysts' report (13 pages total) covering Marriott International Inc. to complete the following requirements. Morningstar Equity Analyst Report | Report as of 21 Sep 2019 05:47, UTC I Page 1 of 13 Marriott International Inc MAR (XNAS) Morningstar Rating Last Price 20 Sep 2019 21:44, UTC 126.97 USD 20 Sep 2019 Fair Value Estimate Price/Fair Value Trailing Dividend Yield % Forward Dividend Yield % Market Cap (B) Industry 129.00 USD 0.98 Lodging 1.40 20 Sep 2019 1.40 20 Sep 2019 41.82 20 Sep 2019 14 May 2019 15:42, UTC Fair Value & Profit Drivers After reviewing Marriott's second-quarter results, we have maintained our fair value estimate of $129 per share. Our fair value estimate implies a 2020 adjusted enterprise value/EBITDA of 15 times. The key drivers of our financial model are revenue per available room, managed and franchised room growth, and owned expenses. Our unit growth forecast averages 4.8% annually over the next decade, supported by a favorable position with next-generation travelers, new brand growth, and a strong pipeline. For the company, we model managed and franchised 2019-28 annual unit growth of 3.3% and 6.4%, respectively. Our revPAR annual growth forecast for the next 10 years is 3.6%, with a steady-state revPAR around 5%. We see this U.S. hotel cycle lasting through 2019, representing 10 years of positive revPAR growth (versus an average seven- to nine-year length). This view is due to U.S. (67% of Marriott's total rooms) industry supply growth potentially peaking at around 2% in 2018 (versus closer to 3% in past cycles), and due to global demand continuing to be bolstered by emerging-market regions that are experiencing more middle- income class growth. As a result, we estimate 6.8% average annual revenue growth for 2019-28. We project operating margins (unadjusted for cost reimbursement) reaching 16.2% in 2028 from 12.5% in 2018 and steady-state EBI growth of 3.5% in 2028. We continue to assume a 9% cost of equity, which is in line with the 9% rate of return we expect investors to demand of a diversified equity portfolio. Sub-Industry: Hotels, Resorts & Cruise Lines Peer Group": Hotel Companies-Larger Close Competitors InterContinental Hotels Group PLC IHG. Accor SA AC... Hyatt Hotels Corp H. Choice Hotels International Inc CHH Currency (Mil) Market cap TTM Sales Operating Margin TTM/PE 26.11 58.14 19.16 23.58 USD EUR USD USD 11,420 10,666 7,866 5,048 4,504 4,238 4,763 1,072 16.07 13.66 5.67 30.77 a. What method is this analyst using to value Marriott? b. What is this analyst's price target for Marriott? If Marriott achieves that target in the next twelve months, what would be an investor's return? Explain. c. Describe how this analyst justifies the price target. d. Is there any other information in these excerpts that you might use to value Marriott? Explain.
Expert Answer:
Answer rating: 100% (QA)
a What method is this analyst using to value Marriott The analyst is using a discounted cash flow DCF model to value Marriott A DCF model estimates th... View the full answer
Related Book For
Statistical Techniques in Business and Economics
ISBN: 978-1259666360
17th edition
Authors: Douglas A. Lind, William G Marchal
Posted Date:
Students also viewed these accounting questions
-
Refer to the following financial statements for Crosby Corporation: CROSBY CORPORATION Income Statement For the Year Ended December 31, 20X2 $ 4,240,000 2,640,000 $1,600,000 700,000 300,000 $ 600,000...
-
Refer to the following article: Rubin, Richard; Saunders, Laura, "EXCHANGE --- Tax Report: Tax Shelter From the Storm --- Blockbuster transaction highlights a capital-gains tax advantage for...
-
The problems in this problem set refer to the following game matrices. In each case, Jack chooses left or right and Jill chooses up or down. The outcomes show how many buckets of water are rewarded....
-
Using Exhibit 12-1, determine the life expectancy of a 40-year old male.
-
Tech Tool: Spreadsheet Software Software Video: Spreadsheet ERM Kolbe & Co. has asked for your assistance in training its project development team in the PIECES framework. To prepare for the training...
-
How did Gene Morse find the WorldCom cooked books?
-
Two customers stay in identical budget hotel rooms in the same hotel, on the same night; one has paid 29, whilst the other has paid 59. Using revenue management explain this situation.
-
Stan's Wholesale buys canned tomatoes from canneries and sells them to retail markets. During August 2012, Stan's inventory records showed the following: Even though it requires more computational...
-
A fair die is rolled once. Find the probabilities of the given events. Leave your answer as a fraction in the simplest form. a. The number rolled is a 3. b. The number rolled is odd. c. The number...
-
You have been asked by management to explain the variances in costs under your inpatient capitates contract. The following data is provided. Requirements: 1: What dollar amount of the total variance...
-
Chuck, a single taxpayer, earns $76,600 in taxable income and $11,700 in interest from an investment in City of Heflin bonds. (Use the US tax rate schedule.) Required: a. How much federal tax will he...
-
Present research on the issue de-escalation that builds on the pattern and trends that can be identified in data. For example, are there prior solutions that similar organizations have implemented in...
-
A 38-year-old female patient is returning to her provider's office with complaints of RLQ pain and heartburn with a temperature of 100.2. The provider performs a medically appropriate history and...
-
What are key determinants that can lead to the growth of close, trusting relationships between leaders and their teams?
-
Create a user-defined function named fun_A which computes both the surface area and the volume of a cylinder with a given radius and height in MATLAB. Then, write down the MATLAB expression to call...
-
Coffee producer has two social media objectives to sell directly to consumers to sell the coffee shops. Which platforms would you recommend for their campaign?
-
Homework: Economic Growth: Resources, Technolog The Real GDP and population data for two hypothetical countries, Anga and Kosala, for the years 2010 and 2011 are given as follows. Anga Kosala Real...
-
Explain the buyers position in a typical negotiation for a business. Explain the sellers position. What tips would you offer a buyer about to begin negotiating the purchase of a business?
-
Compute Paasches index for 2016 using 2000 as the base period. 2016 2000 Price Price $0.81 0.84 1.44 2.91 Item Quantity 18 5 70 27 Quantity 27 Margarine (pound) Shortening (pound) MIlk (V2 gallon)...
-
A study conducted several years ago reported that 21 percent of public accountants changed companies within 3 years. The American Institute of CPAs would like to update the study. They would like to...
-
Explain the difference between a sample and a population.
-
At Lofton Manufacturing Company, production workers in the Painting Department ate paid on the basis of productivity. The labor time standard for a unit ol production is established through periodic...
-
Keynes Company sells both radios and cassette players at the following per unit data: What is the number of radios and cassette players that Keynes must sell in order to break even if fixed costs are...
-
Your roommate, Cassie Helbrecht, is confused about sunk costs. Explain to your roommate the meaning of sunk costs and their relevance to a decision to retain or replace equipment.
Study smarter with the SolutionInn App