As of 2024-10-14, the Intrinsic Value of Vail Resorts Inc (MTN) is
202.17 USD. This MTN valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 172.80 USD, the upside of Vail Resorts Inc is
17.00%.
The range of the Intrinsic Value is 118.37 - 462.09 USD
202.17 USD
Intrinsic Value
MTN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
118.37 - 462.09 |
202.17 |
17.0% |
| DCF (Growth 10y) |
125.20 - 437.64 |
202.09 |
17.0% |
| DCF (EBITDA 5y) |
103.31 - 174.96 |
136.87 |
-20.8% |
| DCF (EBITDA 10y) |
113.70 - 191.93 |
149.17 |
-13.7% |
| Fair Value |
119.56 - 119.56 |
119.56 |
-30.81% |
| P/E |
96.98 - 153.37 |
125.09 |
-27.6% |
| EV/EBITDA |
84.22 - 175.60 |
133.58 |
-22.7% |
| EPV |
172.48 - 260.34 |
216.41 |
25.2% |
| DDM - Stable |
56.02 - 199.03 |
127.52 |
-26.2% |
| DDM - Multi |
101.88 - 238.56 |
138.48 |
-19.9% |
MTN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
6,478.27 |
| Beta |
0.73 |
| Outstanding shares (mil) |
37.49 |
| Enterprise Value (mil) |
8,934.19 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.23% |
| Cost of Debt |
5.47% |
| WACC |
7.11% |