MTN
Vail Resorts Inc
Price:  
180.26 
USD
Volume:  
342,444.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MTN DCF Valuation - Growth Exit 5Y

17.1%
Upside

The Discounted Cash Flow (DCF) valuation of Vail Resorts Inc (MTN) is 211.16 USD. With the latest stock price at 180.26 USD, the upside of Vail Resorts Inc based on DCF is 17.1%.

Range Selected
WACC / Discount Rate 5.9% - 8.6% 7.2%
Long-term Growth Rate 2.0% - 4.0% 3.0%
Fair Price 121.75 - 524.94 211.16
Upside -32.5% - 191.2% 17.1%
180.26 USD
Stock Price
211.16 USD
Fair Price