MTN
Vail Resorts Inc
Price:  
181.59 
USD
Volume:  
604,379.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MTN Intrinsic Value

%
Upside

As of 2024-06-25, the Intrinsic Value of Vail Resorts Inc (MTN) is 214.77 USD. This MTN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 181.59 USD, the upside of Vail Resorts Inc is %.

The range of the Intrinsic Value is 129.21 - 481.48 USD

181.59 USD
Stock Price
214.77 USD
Intrinsic Value
Intrinsic Value Details

MTN Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 129.21 - 481.48 214.77 18.3%
DCF (Growth 10y) 167.09 - 557.42 262.53 44.6%
DCF (EBITDA 5y) 118.75 - 179.72 146.34 -19.4%
DCF (EBITDA 10y) 159.37 - 245.05 197.30 8.7%
Fair Value 132.29 - 132.29 132.29 -27.15%
P/E 102.49 - 163.48 135.43 -25.4%
EV/EBITDA 108.01 - 173.25 144.19 -20.6%
EPV 153.51 - 231.39 192.45 6.0%
DDM - Stable 66.97 - 241.98 154.47 -14.9%
DDM - Multi 107.33 - 269.82 150.16 -17.3%

MTN Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 6,894.97
Beta 1.00
Outstanding shares (mil) 37.97
Enterprise Value (mil) 8,958.27
Market risk premium 4.60%
Cost of Equity 8.17%
Cost of Debt 5.53%
WACC 7.13%