The Discounted Cash Flow (DCF) valuation of Vail Resorts Inc (MTN) is 211.16 USD. With the latest stock price at 184.65 USD, the upside of Vail Resorts Inc based on DCF is 14.4%.
| 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 | -34.1% - 184.3% | 14.4% |