MTN
Vail Resorts Inc
Price:  
190.42 
USD
Volume:  
487,349.00
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 7.7%.

The Cost of Equity of Vail Resorts Inc (MTN) is 8.95%.
The Cost of Debt of Vail Resorts Inc (MTN) is 5.50%.

Range Selected
Cost of equity 7.30% - 10.60% 8.95%
Tax rate 14.20% - 21.10% 17.65%
Cost of debt 4.90% - 6.10% 5.50%
WACC 6.4% - 9.0% 7.7%
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 0.74 1.03
Additional risk adjustments 0.0% 0.5%
Cost of equity 7.30% 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%