Esta Multi Usaha PT vs Marriott International: Fair Value & Quality
Both stocks run through our valuation models. Here is how Esta Multi Usaha PT (ESTA) and Marriott International (MAR) compare, as of Sep 24, 2026.
Head-to-head numbers
Green is the better side of a row, red the weaker one (for valuation multiples: lower = cheaper). Grey rows are for reference only and are not scored.
betterweakerfor reference, not scored
Marriott International leads: 2 to 7 metric wins.
n/a = not meaningfully computable, for example with negative equity.
Quality in detail
The quality score, broken down into the same factor families as on the stock page, 0 to 100 per family.
What the models say
How far the median fair value (base case) per model family sits from the current price, in percent. The amount in the currency of the trading venue is shown underneath.
▲above the price, more than 15% above ●close to the price, 85% to 115% of the price ▼below the price, more than 15% below
| Model family | Esta Multi Usaha PTPrice IDR 167 | Marriott InternationalPrice $352 |
|---|---|---|
| DCF Models | n/a | ▼-55%below the price$159 |
| Earnings-Based | n/a | ▼-79%below the price$73.56 |
| Dividend Discount | n/a | ▼-87%below the price$46.38 |
| Multiples | ▼-70%below the priceIDR 50 | ▼-54%below the price$160 |
| Asset-Based | ▼-70%below the priceIDR 50 | n/a |
| Growth DCF | n/a | ▼-64%below the price$125 |
| Economic Profit | n/a | ▼-70%below the price$104 |
| Growth Earnings | n/a | ▼-46%below the price$189 |
| Minimum | ▼-70%below the priceIDR 50 | ▼-87%below the price$46.38 |
| Maximum | ▼-70%below the priceIDR 50 | ▼-46%below the price$189 |
| Median | ▼-70%below the priceIDR 50 | ▼-64%below the price$125 |
| Geometric mean | ▼-70%below the priceIDR 50 | ▼-68%below the price$111 |
Minimum, maximum, median and geometric mean refer to the family values in this table. Geometric because deviations are ratios: half the price and twice the price average to 100%, not 125%.
Esta Multi Usaha PT: 2 of 2 models see the stock below the current price.
Marriott International: 23 of 23 models see the stock below the current price.
Scenario ranges
From our cautious bear scenario to the optimistic bull scenario. The white tick is the current price (value above it), the green tick the fair value (value below it): if the price sits left of the fair value, there is room to rise.
Compare two other stocks
Tap a field and type again, ticker or company name.
Ranked within their sector
Where each stock sits within its sector peer group. Band = middle 50% of peers, tick = median, dot = this stock.
Esta Multi Usaha PT · Consumer Discretionary
Marriott International · Consumer Discretionary
Bottom line
As of Sep 24, 2026, Fair Value Calculator sees Marriott International as the less overvalued of the two: Esta Multi Usaha PT trades at IDR 167 versus a fair value of IDR 27 (-84%), while Marriott International trades at $352 versus $151 (-57%).
Marriott International has the higher quality score (69/100).
Open Marriott International live analysis →More comparisons
Popular match-ups from the same sectors, all with fair value and quality score.
Related to Esta Multi Usaha PT
Amazon.com vs Sony GroupAmazon.com vs Booking HoldingsMicrosoft vs NvidiaApple vs MicrosoftSee the undervalued quality stocks every month
Just your email for the monthly Top-25 report of the most undervalued quality stocks, with fair value, quality and price target. Plus 14 days of Pro to try, no card.
Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click. Not financial advice.
A model-based valuation snapshot from 26 models. Values change with price and fundamentals; the date shown above applies.