The Discounted Cash Flow (DCF) valuation of Vail Resorts Inc (MTN) is 176.88 USD. With the latest stock price at 164.11 USD, the upside of Vail Resorts Inc based on DCF is 7.8%.
Based on the latest price of 164.11 USD and our DCF valuation, Vail Resorts Inc (MTN) is a buy. buying MTN stocks now will result in a potential gain of 7.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 7.7% | 6.9% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 119.80 - 297.94 | 176.88 |
| Upside | -27.0% - 81.6% | 7.8% |