The Discounted Cash Flow (DCF) valuation of Vail Resorts Inc (MTN) is 200.32 USD. With the latest stock price at 133.96 USD, the upside of Vail Resorts Inc based on DCF is 49.5%.
Based on the latest price of 133.96 USD and our DCF valuation, Vail Resorts Inc (MTN) is a buy. buying MTN stocks now will result in a potential gain of 49.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.7% | 6.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 129.45 - 365.90 | 200.32 |
| Upside | -3.4% - 173.1% | 49.5% |