MTN
Vail Resorts Inc
Price:  
179.56 
USD
Volume:  
762,310.00
United States | Hotels, Restaurants & Leisure
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

MTN WACC - Weighted Average Cost of Capital

The WACC of Vail Resorts Inc (MTN) is 7.1%.

The Cost of Equity of Vail Resorts Inc (MTN) is 8.15%.
The Cost of Debt of Vail Resorts Inc (MTN) is 5.55%.

Range Selected
Cost of equity 6.70% - 9.60% 8.15%
Tax rate 13.90% - 19.10% 16.50%
Cost of debt 5.00% - 6.10% 5.55%
WACC 6.0% - 8.3% 7.1%
WACC

MTN WACC calculation

Category Low High
Long-term bond rate 3.9% 4.4%
Equity market risk premium 4.6% 5.6%
Adjusted beta 0.62 0.85
Additional risk adjustments 0.0% 0.5%
Cost of equity 6.70% 9.60%
Tax rate 13.90% 19.10%
Debt/Equity ratio 0.41 0.41
Cost of debt 5.00% 6.10%
After-tax WACC 6.0% 8.3%
Selected WACC 7.1%