EN DE
STOCK COMPARISON

Marriott International vs Schloss Bangalore: Fair Value & Quality

Both stocks run through our valuation models. Here is how Marriott International (MAR) and Schloss Bangalore (THELEELA) compare, as of Oct 2, 2026.

As of Oct 2, 2026, Fair Value Calculator sees Schloss Bangalore as the less overvalued of the two: Marriott International trades at $355 versus a fair value of $152 (−57.1%), while Schloss Bangalore trades at ₹569 versus ₹431 (−24.2%).
Marriott International
MAR · USD · Consumer Discretionary
−57.1%
upside to fair value
overvalued
Price$355
Fair Value$152
Quality67/100
Schloss Bangalore
THELEELA.NSE · INR · Consumer Discretionary
−24.2%
upside to fair value
overvalued
Price₹569
Fair Value₹431
Quality60/100
Get comparisons like this free by email every month: the most undervalued quality stocks.

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 InternationalSchloss Bangalore
Valuation
36.7×P/E (TTM)45.2×
27.0×Forward P/E31.0×
32.2×Median P/E at FY-end (10 FY, ex one-offs where documented)n/a
12.94×P/S (TTM)11.84×
Negative equityP/B2.97×
22.9×EV/EBITDA26.1×
1.76×PEGn/a
−57.1%Fair value upside−24.2%
0.8%Dividend yieldn/a
$2.74Dividend per sharen/a
Profitability
65.3%Operating margin31.5%
19.75×EBIT margin trend (5Y)n/a
Negative equityReturn on equity8.0%
9.8%Return on assets4.6%
Growth
11.1%Revenue growth (YoY)28.1%
8.0%Avg. growth/yr (3Y)21.1%
19.9%Avg. growth/yr (5Y)n/a
+24.5%Value creation/yrn/a
Balance & size
5.1×Interest coverage (EBIT/interest)3.1×
Negative equityDebt / equity0.21×
$96BMarket cap$2B
healthyGrowth qualityexpensive
Marriott International, median P/E at fiscal year-end, 10 fiscal years (2016 to 2025), reported earnings, 4 of the years ex one-offs: 32.2.
Forward P/E: price divided by the analyst consensus for the first fiscal year that has not started yet. The current year carries special items from quarters already reported.

Marriott International leads: 6 to 3 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.

Marriott Internationalof which business quality 62 · market factors 61 Schloss Bangaloreof which business quality 58 · market factors 75
ProfitabilityMargins and returns on capital today
54
40
Quality GrowthAre margins and returns improving?
48
72
CashflowEarnings quality: real cash, not paper profit
56
67
Fin. StrengthBalance sheet, leverage, solvency risk
48
60
InvestmentDisciplined investing over empire-building
94
13
Low VolatilityCalm price path (market factor)
63
65
MomentumPrice trend over the last 3–12 months (market factor)
53
76
52W MomentumDistance to the 52-week high (market factor)
71
83
Net IssuanceShare count: buybacks or dilution?
90
92

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 familyMarriott InternationalPrice $355Schloss BangalorePrice ₹569
DCF Models−54.8%below the price$160−53.1%below the price₹267
Earnings-Based−79.0%below the price$74.39−47.3%below the price₹300
Dividend Discount−86.8%below the price$46.91n/a
Multiples−54.3%below the price$162−61.7%below the price₹218
Asset-Basedn/a−77.4%below the price₹128
Growth DCF−64.4%below the price$126−69.5%below the price₹173
Economic Profit−70.4%below the price$105−77.4%below the price₹129
Growth Earnings−46.0%below the price$191−30.9%below the price₹393
Minimum−86.8%below the price$46.91−77.4%below the price₹128
Maximum−46.0%below the price$191−30.9%below the price₹393
Median−64.4%below the price$126−61.7%below the price₹218
Geometric mean−68.3%below the price$113−62.6%below the price₹213

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%.

Marriott International: 23 of 23 models see the stock below the current price.

Schloss Bangalore: 23 of 24 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.

Marriott International
Price $355
Fair Value $152
Bear $81.13Bull $209
Schloss Bangalore
Price ₹569
Fair Value ₹431
Bear ₹244Bull ₹565

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.

Marriott International · Consumer Discretionary

Quality score67 · Top 25%
Fair value upside−57.1% · bottom 25%

Schloss Bangalore · Consumer Discretionary

Quality score60 · above median
Fair value upside−24.2% · below median

Bottom line

As of Oct 2, 2026, Fair Value Calculator sees Schloss Bangalore as the less overvalued of the two: Marriott International trades at $355 versus a fair value of $152 (−57.1%), while Schloss Bangalore trades at ₹569 versus ₹431 (−24.2%).

Marriott International has the higher quality score (67/100).

Open Schloss Bangalore live analysis →
Marriott International · Schloss Bangalore

More comparisons

Popular match-ups from the same sectors, all with fair value and quality score.

Related to Marriott International

Amazon.com vs Alibaba Group HoldingAmazon.com vs Toyota Motor CorporationAmazon.com vs Sony GroupAmazon.com vs Booking Holdings

Related to Schloss Bangalore

Alibaba Group Holding vs TeslaToyota Motor Corporation vs TeslaSony Group vs TeslaBooking Holdings vs Tesla
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 26 models. Values change with price and fundamentals; the date shown above applies.