The Discounted Cash Flow (DCF) valuation of Vail Resorts Inc (MTN) is 200.27 USD. With the latest stock price at 160.36 USD, the upside of Vail Resorts Inc based on DCF is 24.9%.
Range | Selected | |
WACC / Discount Rate | 6.1% - 8.4% | 7.3% |
Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
Fair Price | 129.91 - 365.90 | 200.27 |
Upside | -19.0% - 128.2% | 24.9% |