The Discounted Cash Flow (DCF) valuation of Vail Resorts Inc (MTN) is 171.12 USD. With the latest stock price at 146.09 USD, the upside of Vail Resorts Inc based on DCF is 17.1%.
Based on the latest price of 146.09 USD and our DCF valuation, Vail Resorts Inc (MTN) is a buy. buying MTN stocks now will result in a potential gain of 17.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.2% - 7.5% | 6.4% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 115.74 - 277.07 | 171.12 |
| Upside | -20.8% - 89.7% | 17.1% |