As of 2025-07-01, the Intrinsic Value of Vail Resorts Inc (MTN) is 177.73 USD. This MTN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 157.13 USD, the upside of Vail Resorts Inc is 13.10%.
The range of the Intrinsic Value is 119.39 - 303.78 USD
Based on its market price of 157.13 USD and our intrinsic valuation, Vail Resorts Inc (MTN) is undervalued by 13.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 119.39 - 303.78 | 177.73 | 13.1% |
| DCF (Growth 10y) | 135.14 - 308.12 | 190.26 | 21.1% |
| DCF (EBITDA 5y) | 114.90 - 166.28 | 132.89 | -15.4% |
| DCF (EBITDA 10y) | 132.34 - 190.14 | 153.79 | -2.1% |
| Fair Value | 151.13 - 151.13 | 151.13 | -3.82% |
| P/E | 101.93 - 162.48 | 140.62 | -10.5% |
| EV/EBITDA | 122.74 - 176.86 | 155.00 | -1.4% |
| EPV | 194.86 - 261.99 | 228.43 | 45.4% |
| DDM - Stable | 65.81 - 174.38 | 120.09 | -23.6% |
| DDM - Multi | 94.57 - 176.04 | 121.29 | -22.8% |
| Market Cap (mil) | 5,867.23 |
| Beta | 0.56 |
| Outstanding shares (mil) | 37.34 |
| Enterprise Value (mil) | 8,096.99 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.14% |
| Cost of Debt | 5.24% |
| WACC | 6.90% |