Vail Resorts Inc
NYSE:MTN

Watchlist Manager
Vail Resorts Inc Logo
Vail Resorts Inc
NYSE:MTN
Watchlist
Price: 140 USD -1.73%
Market Cap: 5B USD

Intrinsic Value

The intrinsic value of one MTN stock under the Base Case scenario is hidden USD. Compared to the current market price of 140 USD, Vail Resorts Inc is hidden .

The Intrinsic Value is calculated as the average of DCF and Relative values:

MTN Intrinsic Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation History
Vail Resorts Inc

Intrinsic Value History
Dive into the past to invest in the future

MTN looks undervalued. But is it really? Some stocks live permanently below intrinsic value; one glance at Historical Valuation reveals if MTN is one of them.

Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Show Historical Valuation
What is Valuation History?
Ask AI Assistant
What other research platforms think about MTN?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is MTN valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Vail Resorts Inc.

Explain Valuation
Compare MTN to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about MTN?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Vail Resorts Inc

Current Assets 1B
Cash & Short-Term Investments 581.5m
Receivables 97.5m
Other Current Assets 368.6m
Non-Current Assets 4.7B
PP&E 2.7B
Intangibles 2B
Other Non-Current Assets 53.4m
Current Liabilities 1.9B
Accounts Payable 143.1m
Accrued Liabilities 118.6m
Other Current Liabilities 1.7B
Non-Current Liabilities 3.7B
Long-Term Debt 2.6B
Other Non-Current Liabilities 1.1B
Efficiency

Free Cash Flow Analysis
Vail Resorts Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Vail Resorts Inc

Revenue
3B USD
Cost of Revenue
-1.7B USD
Gross Profit
1.3B USD
Operating Expenses
-747.1m USD
Operating Income
525.5m USD
Other Expenses
-259.5m USD
Net Income
266.1m USD
Fundamental Scores

MTN Profitability Score
Profitability Due Diligence

Vail Resorts Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.

Exceptional ROE
Exceptional 3Y Average ROE
ROE is Increasing
Healthy Gross Margin
hidden
Profitability
Score

Vail Resorts Inc's profitability score is hidden . The higher the profitability score, the more profitable the company is.

MTN Solvency Score
Solvency Due Diligence

Vail Resorts Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Positive Net Debt
Low Altman Z-Score
hidden
Solvency
Score

Vail Resorts Inc's solvency score is hidden . The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

MTN Price Targets Summary
Vail Resorts Inc

Wall Street analysts forecast MTN stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for MTN is 178.02 USD with a low forecast of 146.45 USD and a high forecast of 248.85 USD.

Lowest
Price Target
146.45 USD
5% Upside
Average
Price Target
178.02 USD
27% Upside
Highest
Price Target
248.85 USD
78% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
Dec 24, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

Current shareholder yield for MTN is hidden .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
HIDDEN
Show
Dividend Yield
Lowest
Average
Highest
Buyback Yield
HIDDEN
Debt Paydown Yield
HIDDEN

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

MTN Insider Trading
Buy and sell transactions by insiders

MTN News

Other Videos
What is the Intrinsic Value of one MTN stock?

The intrinsic value of one MTN stock under the Base Case scenario is hidden USD.

Is MTN stock undervalued or overvalued?

Compared to the current market price of 140 USD, Vail Resorts Inc is hidden .

Back to Top