Vail Resorts Inc
NYSE:MTN
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
Johnson & Johnson
NYSE:JNJ
|
US |
|
Berkshire Hathaway Inc
NYSE:BRK.A
|
US |
|
Bank of America Corp
NYSE:BAC
|
US |
|
Mastercard Inc
NYSE:MA
|
US |
|
UnitedHealth Group Inc
NYSE:UNH
|
US |
|
Exxon Mobil Corp
NYSE:XOM
|
US |
|
Pfizer Inc
NYSE:PFE
|
US |
|
Nike Inc
NYSE:NKE
|
US |
|
Visa Inc
NYSE:V
|
US |
|
Alibaba Group Holding Ltd
NYSE:BABA
|
CN |
|
JPMorgan Chase & Co
NYSE:JPM
|
US |
|
Coca-Cola Co
NYSE:KO
|
US |
|
Verizon Communications Inc
NYSE:VZ
|
US |
|
Chevron Corp
NYSE:CVX
|
US |
|
Walt Disney Co
NYSE:DIS
|
US |
|
PayPal Holdings Inc
NASDAQ:PYPL
|
US |
EV/FCFF
Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.
Enterprise Value to Free Cash Flow to Firm (EV/FCFF) ratio compares a company`s total enterprise value to the free cash flow available to all investors, both debt and equity holders. It shows how much investors are paying for each dollar of cash flow the business generates before interest payments.
Valuation Scenarios
If EV/FCFF returns to its 3-Year Average (24.5), the stock would be worth $125.58 (3% upside from current price).
| Scenario | EV/FCFF Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 23.8 | $122.16 |
0%
|
| 3-Year Average | 24.5 | $125.58 |
+3%
|
| 5-Year Average | 24 | $123.12 |
+1%
|
| Industry Average | 30.5 | $156.46 |
+28%
|
| Country Average | 23.2 | $118.99 |
-3%
|
Forward EV/FCFF
Today’s price vs future free cash flow to firm
Peer Comparison
| Market Cap | EV/FCFF | P/E | ||||
|---|---|---|---|---|---|---|
| US |
|
Vail Resorts Inc
NYSE:MTN
|
4.4B USD | 23.8 | 18.9 | |
| JP |
|
Fast Fitness Japan Inc
TSE:7092
|
18.8T JPY | 16.9 | 17.2 | |
| JP |
|
Oriental Land Co Ltd
TSE:4661
|
3.6T JPY | 33.7 | 29.4 | |
| US |
L
|
Life Time Group Holdings Inc
NYSE:LTH
|
5.8B USD | -339.7 | 15.5 | |
| US |
|
Planet Fitness Inc
NYSE:PLNT
|
5.2B USD | 28.1 | 23.7 | |
| US |
S
|
Six Flags Entertainment Corp
F:6FE
|
2.6B EUR | 53.7 | 116.8 | |
| CN |
S
|
Songcheng Performance Development Co Ltd
SZSE:300144
|
20.3B CNY | 13.9 | 26 | |
| CN |
S
|
Shenzhen Overseas Chinese Town Co Ltd
SZSE:000069
|
18.1B CNY | 9.6 | -1.2 | |
| NL |
|
Basic Fit NV
AEX:BFIT
|
1.9B EUR | 11.6 | 127.7 | |
| BR |
|
Smartfit Escola de Ginastica e Danca SA
BOVESPA:SMFT3
|
10B BRL | -64.6 | 15.7 | |
| US |
|
Bowlero Corp
NYSE:BOWL
|
1.9B USD | -238.9 | -26.1 |
Market Distribution
| Min | 0 |
| 30th Percentile | 15.4 |
| Median | 23.2 |
| 70th Percentile | 35.1 |
| Max | 3 178 983.5 |
Other Multiples
Vail Resorts Inc
Glance View
Vail Resorts Inc., rooted in the heart of ski country and spanning some of the most iconic alpine terrain in North America, operates as a premier mountain resort company. With a portfolio that includes a constellation of world-class ski destinations, Vail Resorts transforms these rugged natural landscapes into thriving hubs of seasonal activities and luxury accommodations. The company’s revenue streams are as varied as its terrains, predominantly fueled by a combination of lift ticket sales, ski school services, and mountain dining experiences, all designed to enhance the guests' outdoor adventures. Furthermore, Vail Resorts strategically leverages its Epic Pass program, which offers skiers and snowboarders access to its broad network of resorts, driving customer loyalty and providing consistent revenue flows regardless of seasonal fluctuations in local weather conditions. Beyond the slopes, Vail Resorts complements its winter offerings with a robust portfolio of ancillary services and lodging operations. The company's real estate developments and hotel properties, often situated within or near its resort locations, serve dual purposes: accommodating the influx of tourists and generating additional profit margins from real estate sales and lodging operations. Moreover, Vail Resorts capitalizes on off-season opportunities, transforming its winter wonderland into summer destinations featuring hiking, biking, and other outdoor activities, ensuring a steady income stream year-round. This strategic diversification not only stabilizes earnings but also strengthens Vail Resorts' positioning as a leading player in the leisure and tourism industry.