Vail Resorts, Inc.
Consumer CyclicalNYSE:MTN · New York Stock Exchange
-$3.05 today
Vol 0.53M · Avg 0.96M
Intrinsic Value
MTN Intrinsic Value
Start with the valuation result. Compare the current market price with the system DCF estimate, then use the supporting sections below to decide whether the assumptions are reasonable.
Intrinsic Value
System DCF · consensus of 4 models
Sign in to unlock intrinsic value
Free accounts get 5 valuations per week. Upgrade for more.
Monitor MTN
Get notified when the price moves into your range
Use alerts to turn the valuation into an action plan instead of checking the stock manually.
Price Alerts
Get notified when MTN drops below a target
Sign in to activate price alerts · unlock IV-based targets
Valuation History
Is MTN cheaper or more expensive than usual?
Review how the market has valued Vail Resorts, Inc. over time before deciding whether today’s discount or premium is unusual.
Price History
Dividend-adjusted closing price
Change
-7.69%
Period High
$161.72
Period Low
$119.02
Latest
$133.29
Analyst Targets
See where analysts expect MTN to trade next
Compare the latest consensus target range with the current share price to understand how much upside or downside Wall Street is pricing in.
Wall Street Price Targets
1-year price history with analyst consensus target
Current
$133.29
Low Target
$119.00
Avg Target
$158.13
High Target
$195.00
Upside (Avg)
+18.64%
Alternatives to MTN
Compare Vail Resorts, Inc. with similar companies
A stock can look attractive in isolation and still be less compelling than a peer. Check competitors before committing to the thesis.
Competitors
Peer companies in the same sector
Light & Wonder, Inc.
LNW
$8.43B
Life Time Group Holdings, Inc.
NYSE:LTH
$7.64B
Lear Corporation
NYSE:LEA
$7.27B
Urban Outfitters, Inc.
NASDAQ:URBN
$6.91B
Super Group (SGHC) Limited
NYSE:SGHC
$6.84B
Boyd Gaming Corporation
NYSE:BYD
$6.50B
Churchill Downs Incorporated
NASDAQ:CHDN
$6.06B
Wyndham Hotels & Resorts, Inc.
NYSE:WH
$5.95B
Reynolds Consumer Products Inc.
NASDAQ:REYN
$4.96B
Thor Industries, Inc.
NYSE:THO
$4.02B
Fundamental Analysis
Capture the investment case and test company quality
Write down the key idea, risks, and what would change your mind. Then review growth, profitability, returns, owner payouts, and insider activity.
My Notes
Journal entries for MTN
Sign in to keep notes
Track your buy/sell/hold decisions for every stock in your personal journal.
Quality Snapshot
Start with the numbers that compound value
Check whether earnings, revenue, equity, cash, and returns on capital are moving in the same direction as your written thesis.
Big Five Numbers
CAGR by period · ROIC shows average
| Metric | 10yr | 5yr | 3yr | 1yr |
|---|---|---|---|---|
EPS | N/A | N/A | +89.7% | +298.7% |
Revenue | N/A | N/A | +11.0% | +11.6% |
Equity | +6.8% | +13.1% | +0.4% | +19.3% |
Cash | N/A | N/A | -8.3% | -20.1% |
ROIC | 6.4% | 7.6% | 6.5% | 4.8% |
Analysis
Latest growth is strongest in EPS at +298.7% and weakest in Cash at -20.1%. Three-year average ROIC is 6.5%, which helps show whether that growth is being earned efficiently.
Growth Profile
Compare historical growth with forward expectations
Strong past growth matters more when analysts still expect the business to expand without relying on one temporary driver.
Growth Analysis
Historical CAGR & forward analyst estimates
| Metric | 10yr | 5yr | 3yr | Fwd Est. |
|---|---|---|---|---|
| EPS | N/A | N/A | +89.7% | +7.0% (13yr)6 analysts |
| Revenue | N/A | N/A | +11.0% | +6.3% (13yr)7 analysts |
| Net Income | N/A | N/A | +91.1% | +6.4% (13yr)7 analysts |
| EBIT | N/A | N/A | +52.5% | +9.0% (13yr)7 analysts |
Analysis
Recent growth has been strongest in Net Income at +91.1% over three years. Forward estimates point to EBIT at +9.0% (13yr), giving you a quick check on whether expectations are accelerating or cooling.
Earnings Quality
Follow revenue through to net income
Use the waterfall to see which costs, margins, and operating lines explain how much of each sales dollar becomes profit.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$2.8B of revenue converted into $178.0M of net income for the selected period. Gross margin is 31.4% and net margin is -22.4%, showing how much revenue survives after costs and taxes. EPS is $4.33, tying the income statement back to per-share earnings.
Capital Efficiency
Measure how well Vail Resorts, Inc. turns capital into returns
Returns on equity, invested capital, and assets help separate durable operators from businesses that only grow by adding more capital.
Return Metrics
ROE, ROIC & ROA over time
ROE
66.0%
avg 22.7%
ROIC
8.7%
avg 8.0%
ROA
4.8%
avg 5.0%
Analysis
ROE is currently the strongest return metric at 66.0% versus its period average of 22.7%. 1 of 3 return metrics are above their quality threshold, which helps indicate how efficiently the company turns capital and assets into profit.
Owner Returns
Review how cash comes back to shareholders
Dividends, buybacks, and debt paydown show whether excess cash is being reinvested, returned, or used to strengthen the balance sheet.
Shareholder Returns
Dividend, buyback & debt paydown yields
Dividend Yield (TTM)
6.69%
Buyback Yield (TTM)
5.16%
Debt Paydown (TTM)
0.00%
Total Yield (TTM)
11.85%
Analysis
Total TTM shareholder yield is 11.85% including 0.00% from debt paydown. The largest current contributor is dividends at 6.69%, which helps show whether capital returns are coming from direct cash payouts, share count reduction, or balance sheet cleanup.
Dividend Record
Check payout durability before counting on yield
A dividend is more useful when growth, payout ratio, and free cash flow support the current yield.
Dividends
Dividend history, growth & yield
Yield
6.66%
Annual Div/Share
$8.88
Payout Ratio
178.5%
Frequency
Quarterly
Shareholder Yield
12.59%
Next Ex-Date
Jun 25, 2026
Next Payment
$2.22 · Jul 9, 2026
1Y Growth
+0.0%
3Y CAGR
+4.5%
5Y CAGR
+4.8%
Dividend Payments, Annual Total (TTM) & Yield
Analysis
The current indicated dividend yield is 6.66%, with TTM dividends of $8.88 per share. Three-year dividend growth is +4.5%, which helps show whether payouts are compounding or flattening. The payout ratio is 178.5%, so compare payout growth against earnings coverage. Payments are currently quarterly.
Company Overview
Understand how Vail Resorts, Inc. makes money
Finish by grounding the numbers in the company profile, leadership, balance sheet, and free cash flow.
Key Information
Leadership
Put the business in management context
Company facts explain what Vail Resorts, Inc. does; leadership context helps you judge who is responsible for capital allocation and execution.
Management
Key executives, compensation & ownership
| Name | Title | Compensation | Tenure | Age | Shares Owned | Ownership % |
|---|---|---|---|---|---|---|
Robert A. Katz | Chief Executive Officer & Executive Chairman | $1.14M | — | 59 | $286,771.00 | 0.80% |
Angela Korch | Executive Vice President & Chief Financial Officer | $1.05M | — | 46 | $5,539.00 | 0.02% |
Lynanne J. Kunkel | Executive Vice President, Chief Human Resources Officer & Chief Transformation Officer | $1.00M | — | 58 | $20,164.00 | 0.06% |
William C. Rock | President of Mountain Division | $960,368.00 | — | 60 | $17,305.00 | 0.05% |
Julie DeCecco | Executive Vice President, General Counsel & Chief Public Affairs Officer | $826,707.00 | — | 53 | $73.00 | <0.01% |
Gregory Jon Sullivan | Executive Vice President, Retail/Rental, Hospitality, and Food & Beverage | $523,911.00 | — | 54 | $10,514.00 | 0.03% |
Celeste Burgoyne | EVP & Chief Revenue Officer | — | — | 52 | $38,665.00 | 0.11% |
Chris Smith | Senior Vice President & Chief Information Officer | — | — | — | — | — |
Nathan Mark Gronberg | Vice President, Controller & Chief Accounting Officer | — | — | 47 | $4,334.00 | 0.01% |
Insider Trading
SEC Form 4 transactions — last 12 months
Buys
4
$5.03M
Sells
0
$0.00
Net Sentiment
+$5.03M
Net buying
Most Active
Korch Angela A
3 transactions
Analysis
Insiders reported 4 buys worth $5.03M and 0 sells worth $0.00 over the last 12 months. That adds up to net buying of $5.03M. Korch Angela A was the most active insider with 3 transactions.
Financial Position
Check what supports the company underneath the income statement
The balance sheet shows liquidity, debt, asset mix, and book value quality before you rely on earnings or growth assumptions.
Balance Sheet
Assets, liabilities & equity
| Cash & Equivalents | $371.4M |
| Receivables | $356.9M |
| Inventory | $129.1M |
| Other Current | $94.9M |
| Total Current Assets | $952.2M |
| PP&E (Net) | $2.6B |
| Goodwill | $1.7B |
| Intangible Assets | $299.5M |
| Long-term Investments | $76.4M |
| Other Non-current | $52.0M |
| Total Non-current Assets | $4.7B |
| Total Assets | $5.7B |
Analysis
Selected assets total $5.7B for Latest. The largest visible component is PP&E (Net) at $2.6B, about 45.8% of the tab total. Use the mix to judge balance sheet concentration, liquidity, leverage, and how much of book value is supported by tangible operating assets.
Cash Generation
Finish by testing whether profit turns into cash
Free cash flow connects accounting earnings to owner earnings, showing how much cash remains after reinvestment needs.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Explore More
Continue the stock analysis
Jump to another research area for this company.