Vail Resorts, Inc.

Vail Resorts, Inc.

MTNยทNYSE

$133.88

-0.49%
Consumer CyclicalGambling, Resorts & Casinos

Vail Resorts, Inc., through its subsidiaries, operates mountain resorts and urban ski areas in the United States. It operates through three segments: Mountain, Lodging, and Real Estate. The Mountain segment operates 37 destination mountain resorts and regional ski areas. This segment is also involved in the ancillary activities, including ski school, dining, and retail/rental operations, as well as real estate brokerage activities. The Lodging segment owns and/or manages various luxury hotels and condominiums, and other lodging properties under the RockResorts brand; various condominiums located in proximity to the company's mountain resorts; destination resorts; and golf courses, as well as offers resort ground transportation services. This segment operates owned and managed hotel and condominium units. The Real Estate segment owns, develops, and sells real estate properties. The company was incorporated in 1997 and is based in Broomfield, Colorado.

At a Glance

Live Snapshot
Market Cap$4.77B
EPS7.5400
P/E Ratio17.76
Earnings Date06/04/2026

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is mid-range (P/E 17.8).

Valuation inputs: P/E 17.8, earnings yield +5.6%, momentum -0.5%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is strong (ROE +66.0%, ROIC +8.7%).

Profitability stack: net margin +9.4%, ROE +66.0%, ROIC +8.7%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Downside profile is elevated and scenario stress-testing is essential.

Risk factors: liabilities/assets +87.0%, momentum -0.5%, net margin +9.4%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

mtn

Vail Resorts, Inc. Market vs Earnings Trajectory

MTN ยท NYSE

Loading price and EPS data...

Vail Resorts, Inc.

Vail Resorts, Inc. Fair Value Envelope

MTN ยท NYSE

Our analysis suggests that MTN has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $133.88, this represents a potential HIDDEN relative to our calculated worth for Vail Resorts, Inc..

Intrinsic Value
Current Price: $133.88
3Y-12.0%
5Y+208.0%
10Y+83.0%
3Y+17.0%
5Y+51.0%
10Y+85.0%
3Y-20.0%
5Y+183.0%
10Y+87.0%
3Y-22.0%
5Y+40.0%
10Y+30.0%
3Y-38.0%
5Y+44.0%
10Y+1.0%
3Y-9.0%
5Y+10.0%
10Y+133.0%
Vail Resorts, Inc.

Vail Resorts, Inc. Profit Bridge

MTN ยท NYSE
Revenue2.96B
Cost of Goods Sold (1.70B)
Gross Profit1.27B
Operating Expenses (708.19M)
Operating Income559.96M
Interest Expense (171.63M)
Other Income/Expense-157.56M
Pretax Income402.40M
Income Tax (104.42M)
Net Income280.00M
Net Income
280.00M

Profitability Analysis

Gross Margin

42.8%

Strong gross margins indicate healthy pricing and efficient production or service delivery.

Operating Margin

18.9%

Healthy operating margins demonstrate effective cost control and strong business fundamentals.

Net Profit Margin

9.4%

Moderate profitability with room for improvement. Monitor interest expenses and tax efficiency.

Effective Tax Rate

25.9%

Higher tax burden may reflect limited tax optimization or operations in high-tax jurisdictions.

Profitability Insight

Room for improvement: Moderate profitability with opportunities to enhance margins through better cost management or pricing strategy.

42.78%
Gross Profit Margin
3Y-8.0%
5Y+8.0%
10Y+53.0%
18.89%
Operating Profit Margin
11%
3Y-21.0%
5Y+66.0%
10Y+7.0%
9.45%
Net Profit Margin
18%
3Y-31.0%
5Y+88.0%
10Y+1.0%
65.96%
Return on Equity
107%
3Y+206.0%
5Y+779.0%
10Y+285.0%
4.85%
Return on Assets
19%
3Y-12.0%
5Y+157.0%
10Y-20.0%
8.74%
Return on Invested Capital
15%
3Y-4.0%
5Y+98.0%
10Y-
MTN

Vail Resorts, Inc. Cash Conversion Engine

MTN ยท NYSE
Net Income297.98M
Depreciation & Amortization296.44M
Stock-Based Compensation33.96M
Change in Working Capital-25.98M
Others-26.57M
Capital Expenditures-235.19M
Free Cash Flow319.68M

Cash Flow Quality Analysis

FCF Conversion Rate

107.3%

Excellent cash generation. The company converts earnings to cash at or above 100%, indicating high-quality earnings.

CapEx Intensity

42.4%

Capital-intensive operations require significant reinvestment. Monitor whether CapEx is maintenance or growth-oriented.

FCF Growth Trend

-14.9%

Declining FCF warrants attention. Investigate whether due to temporary factors or fundamental deterioration.

Working Capital Impact

-$25.98M

Minimal working capital impact on FCF. Changes in operating assets and liabilities well-managed.

Cash Flow Quality Insight

Solid cash generation: Positive free cash flow with reasonable earnings quality provides financial flexibility for growth investments, debt reduction, or shareholder returns.

mtn

Vail Resorts, Inc. Funding & Solvency Profile

MTN ยท NYSE
Cash & Cash Equivalents384.74M
Net Receivables160.05M
Inventory141.38M
Other Current Assets136.56M
Total Current Assets823 M
Property, Plant & Equipment2.65B
Goodwill & Intangible Assets2.00B
Long-Term Investments76.32M
Other Non-Current Assets51.94M
Total Non-Current Assets3 B
Total Assets
5.60B

Financial Health Analysis

Current Ratio

0.62x

Warning: Liquidity concerns. Current assets may not be sufficient to cover short-term obligations.

Debt-to-Equity Ratio

7.69x

High financial leverage. Heavy reliance on debt may indicate increased financial risk and potential solvency concerns.

Working Capital

-500646000

Negative working capital indicates short-term liabilities exceed short-term assetsโ€”potential liquidity stress.

Asset Composition

15% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

Financial Health Insight

Financial stress indicators: Both liquidity and leverage metrics raise concerns. The company may face challenges meeting obligations and should focus on strengthening its balance sheet.

mtn

Vail Resorts, Inc. Street Expectations Map

MTN ยท NYSE

Wall Street analysts project that MTN stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 169.50, with estimates ranging from a low of 139.00 to a high of 234.00.

Lowest Target
139.00
3.82%
Consensus Target
169.50
26.61%
Highest Target
234.00
74.78%

The consensus 1-year price target stands at 169.50, with estimates ranging from a low of 139.00 to a high of 234.00.

Analyst Consensus Analysis

Upside Potential

+26.6%

Substantial upside potential. Analysts see significant value gap, suggesting the stock may be materially undervalued at current levels.

Analyst Agreement

56.0% spread

Mixed analyst views. Wide target range suggests differing opinions on key value drivers, growth prospects, or risk factors.

Analyst Conviction

Low

Bearish or uncertain outlook. Limited upside or poor consensus suggests challenges ahead or fundamental concerns.

Market Sentiment Insight

High risk, high reward: Substantial upside potential exists, but wide analyst disagreement signals execution risk or unclear catalysts. Thorough due diligence essential before committing capital.

mtn

Vail Resorts, Inc. Insider Positioning

MTN ยท NYSE

During the last 12 months, insiders have purchased $5.03M worth of MTN shares, with no selling activity reported.

3 Months

Bought

37.7K

4.97M

Sold

0

0.00

Net Activity

+5.0M

+$4.97M

3-6 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

6-9 Months

Bought

210

32.55K

Sold

0

0.00

Net Activity

+33K

+$33K

9-12 Months

Bought

200

31.40K

Sold

0

0.00

Net Activity

+31K

+$31K

Top Buyers

1
KRA

Katz Robert A

Director, Officer: Ceo & Chairperson Of The Board

37.5K sharesโ€ข1 transactions

$4.94M

2
KAA

Korch Angela A

Officer: Evp & Chief Financial Officer

600 sharesโ€ข3 transactions

$89K

Top Sellers

No selling activity

Insider Activity Analysis

Net Insider Sentiment

Bullish

Strong bullish signal with $5.03M net buying. Insiders are aggressively accumulating shares, suggesting significant confidence in future prospects.

Buy/Sell Ratio

โˆž:1

Perfect buy/sell ratio. Only buying activity with zero sellingโ€”the most bullish possible insider signal.

Recent Trend (3 Months)

$4.97M

Very strong recent buying momentum. Recent insider purchases significantly outpace sales, suggesting near-term optimism.

Insider Participation

High Buying

2 insider buyers vs. 0 sellers. Broad-based buying across management team suggests widespread confidence.

Insider Activity Insight

Compelling insider conviction: The combination of strong buy/sell ratio and multiple buyers suggests insiders see attractive risk/reward. Consider this alongside fundamental analysis for confirmation.

1.66%
Dividend Yield
10%
3Y+127.0%
5Y-
10Y+165.0%
ย 

mtn Dividend History

MTN
10Y CAGR +18%
Latest $2.22
Annual $11.1
5 year growth trend
Last Period: +0%