MTN
Vail Resorts Inc
Price:  
179.24 
USD
Volume:  
346,843.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MTN DCF Valuation - Growth Exit 5Y

25.4%
Upside

The Discounted Cash Flow (DCF) valuation of Vail Resorts Inc (MTN) is 224.81 USD. With the latest stock price at 179.24 USD, the upside of Vail Resorts Inc based on DCF is 25.4%.

Range Selected
WACC / Discount Rate 6.3% - 9.0% 7.7%
Long-term Growth Rate 2.0% - 4.0% 3.0%
Fair Price 134.81 - 493.94 224.81
Upside -24.8% - 175.6% 25.4%
179.24 USD
Stock Price
224.81 USD
Fair Price