The Discounted Cash Flow (DCF) valuation of Vail Resorts Inc (MTN) is 196.14 USD. With the latest stock price at 138.74 USD, the upside of Vail Resorts Inc based on DCF is 41.4%.
Based on the latest price of 138.74 USD and our DCF valuation, Vail Resorts Inc (MTN) is a buy. buying MTN stocks now will result in a potential gain of 41.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 7.7% | 6.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 124.36 - 366.97 | 196.14 |
| Upside | -10.4% - 164.5% | 41.4% |