The WACC of Vail Resorts Inc (MTN) is 7.2%.
| Range | Selected | |
| Cost of equity | 6.50% - 10.10% | 8.30% |
| Tax rate | 13.90% - 19.10% | 16.50% |
| Cost of debt | 5.00% - 6.10% | 5.55% |
| WACC | 5.9% - 8.6% | 7.2% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.58 | 0.93 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 6.50% | 10.10% |
| Tax rate | 13.90% | 19.10% |
| Debt/Equity ratio | 0.42 | 0.42 |
| Cost of debt | 5.00% | 6.10% |
| After-tax WACC | 5.9% | 8.6% |
| Selected WACC | 7.2% | |