Indo vs Marriott International: Fair Value & Quality
Both stocks run through our valuation models. Here is how Indo (INDO) and Marriott International (MAR) compare, as of Aug 10, 2026.
As of Aug 10, 2026, Fair Value Calculator sees Indo as the less overvalued of the two: Indo trades at IDR 177 versus a fair value of IDR 84 (-53%), while Marriott International trades at $354 versus $136 (-62%).
Indo
INDO.JK · IDR · Consumer Discretionary
-53%
upside to fair value
overvalued
PriceIDR 177
Fair ValueIDR 84
Quality57/100
Marriott International
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).
IndoMarriott International
Valuation
23.3×P/E (TTM)38.0×
26.16×P/S (TTM)13.33×
0.69×P/B—
32.6×EV/EBITDA23.3×
—PEG2.16×
—Dividend yield0.7%
—Dividend per share$2.68
Profitability
112%Net margin36%
32%Operating margin59%
3%Return on equity14%
1%Return on assets10%
Growth
4%Revenue growth (YoY)13%
41.0%Avg. growth/yr (3Y)8.0%
56.4%Avg. growth/yr (5Y)19.9%
Balance & size
$76MMarket cap$96B
mixedGrowth qualityhealthy
Marriott International leads: 4 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.
Indoof which business quality 55 · market factors 30Marriott Internationalof which business quality 63 · market factors 64
ProfitabilityMargins and returns on capital today
32
54
Quality GrowthAre margins and returns improving?
40
48
CashflowEarnings quality: real cash, not paper profit
InvestmentDisciplined investing over empire-building
51
94
Low VolatilityCalm price path (market factor)
50
63
MomentumPrice trend over the last 3–12 months (market factor)
25
62
52W MomentumDistance to the 52-week high (market factor)
17
70
Net IssuanceBuybacks instead of dilution
87
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.
Indo
Earnings-BasedIDR 228
MultiplesIDR 81
Asset-BasedIDR 164
Economic ProfitIDR 123
Growth EarningsIDR 302
10 of 14 models see the stock below the current price.
Marriott International
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.
Indo
Bear IDR 78Fair Value IDR 84Bull IDR 89
IDR 177 = current price (white tick)
Marriott International
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.
Indo · Consumer Discretionary
Quality score57 · above median
Fair value upside-53% · bottom 25%
Marriott International · Consumer Discretionary
Quality score69 · Top 25%
Fair value upside-62% · bottom 25%
Bottom line
As of Aug 10, 2026, Fair Value Calculator sees Indo as the less overvalued of the two: Indo trades at IDR 177 versus a fair value of IDR 84 (-53%), while Marriott International trades at $354 versus $136 (-62%).
Marriott International has the higher quality score (69/100).
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.
