The Discounted Cash Flow (DCF) valuation of Vail Resorts Inc (MTN) is 197.49 USD. With the latest stock price at 149.34 USD, the upside of Vail Resorts Inc based on DCF is 32.2%.
Based on the latest price of 149.34 USD and our DCF valuation, Vail Resorts Inc (MTN) is a buy. buying MTN stocks now will result in a potential gain of 32.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.4% | 6.6% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 131.82 - 346.28 | 197.49 |
| Upside | -11.7% - 131.9% | 32.2% |