The WACC of Vail Resorts Inc (MTN) is 7.4%.
| Range | Selected | |
| Cost of equity | 7.10% - 10.30% | 8.70% |
| Tax rate | 14.20% - 21.10% | 17.65% |
| Cost of debt | 4.90% - 6.10% | 5.50% |
| WACC | 6.2% - 8.7% | 7.4% |
| Category | Low | High |
| Long-term bond rate | 3.9% | 4.4% |
| Equity market risk premium | 4.6% | 5.6% |
| Adjusted beta | 0.69 | 0.98 |
| Additional risk adjustments | 0.0% | 0.5% |
| Cost of equity | 7.10% | 10.30% |
| Tax rate | 14.20% | 21.10% |
| Debt/Equity ratio | 0.44 | 0.44 |
| Cost of debt | 4.90% | 6.10% |
| After-tax WACC | 6.2% | 8.7% |
| Selected WACC | 7.4% | |