The WACC of Vail Resorts Inc (MTN) is 7.7%.
| Range | Selected | |
| Cost of equity | 7.20% - 10.60% | 8.90% |
| Tax rate | 14.20% - 21.10% | 17.65% |
| Cost of debt | 4.90% - 6.10% | 5.50% |
| WACC | 6.4% - 9.0% | 7.7% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.73 | 1.03 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.20% | 10.60% |
| Tax rate | 14.20% | 21.10% |
| Debt/Equity ratio | 0.39 | 0.39 |
| Cost of debt | 4.90% | 6.10% |
| After-tax WACC | 6.4% | 9.0% |
| Selected WACC | 7.7% | |