The WACC of Vail Resorts Inc (MTN) is 7.5%.
| Range | Selected | |
| Cost of equity | 7.20% - 10.40% | 8.80% |
| Tax rate | 13.90% - 19.10% | 16.50% |
| Cost of debt | 5.00% - 5.60% | 5.30% |
| WACC | 6.3% - 8.6% | 7.5% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.73 | 0.98 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.20% | 10.40% |
| Tax rate | 13.90% | 19.10% |
| Debt/Equity ratio | 0.42 | 0.42 |
| Cost of debt | 5.00% | 5.60% |
| After-tax WACC | 6.3% | 8.6% |
| Selected WACC | 7.5% | |