VAIL RESORTS INC (MTN)
Services-Miscellaneous Amusement & Recreation · Communication Services · $5.6B
Intrinsic Value (Consensus)
$111.85
Current Price
$150.60
Margin of Safety
-25.7%
25.7% Above Intrinsic Value
Value: $112
Price: $151
Valuation Model Estimates
Current Price: $150.60
DCF (Discounted Cash Flow)
$594.49
Graham Number
$43.97
Earnings Power Value
$73.11
Relative Value (P/E)
$150.60
Dividend Discount Model
$2960.00
Consensus Value
$111.85
Model Assumptions
Discount Rate
10.3%
Growth Rate
20.0%
Terminal Growth
2.5%
Risk-Free Rate
4.3%
Discount rate derived from CAPM (risk-free rate + beta × market risk premium). Growth rate based on trailing earnings growth, capped at 20%.
Key Financials
- EPS (TTM)
- $7.53
- EPS (Forward)
- $9.04
- Book Value
- $11.41
- P/E Ratio
- 20.0
- Forward P/E
- 16.7
- PEG Ratio
- —
- ROE
- 66.0%
- Debt/Equity
- 752%
- Revenue Growth
- 2.7%
- Earnings Growth
- 20.0%
- Dividend Yield
- 5.9%
- Beta
- 1.00
Data last updated: 2026-06-12
Source: Yahoo Finance