EN DE
STOCK COMPARISON

Esta Multi Usaha PT vs Marriott International Inc /md/: Fair Value & Quality

Both stocks run through our valuation models. Here is how Esta Multi Usaha PT (ESTA) and Marriott International Inc /md/ (MAR) compare, as of Aug 10, 2026.

As of Aug 10, 2026, Fair Value Calculator sees Marriott International Inc /md/ as the less overvalued of the two: Esta Multi Usaha PT trades at IDR 182 versus a fair value of IDR 27 (-85%), while Marriott International Inc /md/ trades at $354 versus $136 (-62%).
Esta Multi Usaha PT
ESTA.JK · IDR · Consumer Discretionary
-85%
upside to fair value
overvalued
PriceIDR 182
Fair ValueIDR 27
Quality22/100
Marriott International Inc /md/
MAR · USD · Consumer Discretionary
-62%
upside to fair value
overvalued
Price$354
Fair Value$136
Quality69/100

Head-to-head numbers

Green value = the better side for that row (for valuation multiples: lower = cheaper).

Esta Multi Usaha PTMarriott International Inc /md/
Valuation
—P/E (TTM)38.0×
—P/S (TTM)13.33×
4.7×EV/EBITDA23.3×
—PEG2.16×
—Dividend yield0.7%
—Dividend per share$2.68
Profitability
-15%Net margin36%
-3%Operating margin59%
-4%Return on equity14%
1%Return on assets10%
Growth
8%Revenue growth (YoY)13%
4.9%Avg. growth/yr (3Y)8.0%
41.6%Avg. growth/yr (5Y)19.9%
Balance & size
0.49×Debt / equity—
$43MMarket cap$96B
expensiveGrowth qualityhealthy

Marriott International Inc /md/ leads: 2 to 6 metric wins.

Dash = 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.

Esta Multi Usaha PTof which business quality 25 · market factors 52 Marriott International Inc /md/of which business quality 63 · market factors 64
ProfitabilityMargins and returns on capital today
5
54
Quality GrowthAre margins and returns improving?
21
48
CashflowEarnings quality: real cash, not paper profit
18
56
Fin. StrengthBalance sheet, leverage, solvency risk
39
48
InvestmentDisciplined investing over empire-building
34
94
Low VolatilityCalm price path (market factor)
50
63
MomentumPrice trend over the last 3–12 months (market factor)
45
62
52W MomentumDistance to the 52-week high (market factor)
65
70
Net IssuanceBuybacks instead of dilution
40
100

What the models say

The median fair value (base case) per model family, each in the currency of its trading venue. Green = above the current price, red = below.

Esta Multi Usaha PT

MultiplesIDR 50
Asset-BasedIDR 50

2 of 2 models see the stock below the current price.

Marriott International Inc /md/

DCF Models$128
Earnings-Based$73.56
Dividend Discount$46.38
Multiples$160
Growth DCF$98.20
Economic Profit$104
Growth Earnings$189

23 of 23 models see the stock below the current price.

Scenario ranges

From our cautious bear case to the optimistic bull case. The white tick is the current price: left of fair value means room to run.

Esta Multi Usaha PT
Bear IDR 5Fair Value IDR 27Bull IDR 48
IDR 182 = current price (white tick)
Marriott International Inc /md/
Bear $69.84Fair Value $136Bull $206
$354 = current price (white tick)

Compare two other stocks

Tap a field and type again, ticker or company name.

Free, no sign-up

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

Quality score22 · bottom 25%
Fair value upside-85% · bottom 25%

Marriott International Inc /md/ · Consumer Discretionary

Quality score69 · Top 25%
Fair value upside-62% · bottom 25%

Bottom line

As of Aug 10, 2026, Fair Value Calculator sees Marriott International Inc /md/ as the less overvalued of the two: Esta Multi Usaha PT trades at IDR 182 versus a fair value of IDR 27 (-85%), while Marriott International Inc /md/ trades at $354 versus $136 (-62%).

Marriott International Inc /md/ has the higher quality score (69/100).

See the full analysis →
Esta Multi Usaha PT · Marriott International Inc /md/

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 Toyota Motor CorporationAmazon.com vs PDD HoldingsAmazon.com vs Sony GroupTesla vs Toyota Motor Corporation

Related to Marriott International Inc /md/

Tesla vs PDD HoldingsTesla vs Sony GroupHome Depot vs Toyota Motor CorporationHome Depot vs PDD Holdings
Free · Top-25 report

See 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 21 models. Values change with price and fundamentals; the date shown above applies.