As of 2025-02-19, the Intrinsic Value of Vail Resorts Inc (MTN) is
200.27 USD. This MTN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 160.36 USD, the upside of Vail Resorts Inc is
24.90%.
The range of the Intrinsic Value is 129.91 - 365.90 USD
200.27 USD
Intrinsic Value
MTN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
129.91 - 365.90 |
200.27 |
24.9% |
| DCF (Growth 10y) |
151.07 - 382.69 |
220.80 |
37.7% |
| DCF (EBITDA 5y) |
129.12 - 212.77 |
164.67 |
2.7% |
| DCF (EBITDA 10y) |
149.18 - 243.92 |
189.06 |
17.9% |
| Fair Value |
119.72 - 119.72 |
119.72 |
-25.35% |
| P/E |
120.74 - 173.39 |
154.11 |
-3.9% |
| EV/EBITDA |
101.68 - 172.54 |
144.77 |
-9.7% |
| EPV |
166.54 - 252.77 |
209.66 |
30.7% |
| DDM - Stable |
47.51 - 137.31 |
92.41 |
-42.4% |
| DDM - Multi |
119.55 - 234.61 |
155.26 |
-3.2% |
MTN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,003.88 |
| Beta |
0.58 |
| Outstanding shares (mil) |
37.44 |
| Enterprise Value (mil) |
8,459.80 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.55% |
| Cost of Debt |
5.47% |
| WACC |
7.29% |