First Time Loading...

Vail Resorts Inc
NYSE:MTN

Watchlist Manager
Vail Resorts Inc Logo
Vail Resorts Inc
NYSE:MTN
Watchlist
Price: 213.62 USD -2.68% Market Closed
Updated: Apr 19, 2024

Intrinsic Value

Vail Resorts, Inc. is a holding company, which engages in the operation of mountain resorts. [ Read More ]

The intrinsic value of one MTN stock under the Base Case scenario is 256 USD. Compared to the current market price of 213.62 USD, Vail Resorts Inc is Undervalued by 17%.

Key Points:
MTN Intrinsic Value
Base Case
256 USD
Undervaluation 17%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Vail Resorts Inc

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

Run backtest to discover the historical profit from buying and selling MTN stocks based on their intrinsic value.

Analyze the historical link between intrinsic value and market price to make more informed investment decisions.

Run Backtest
Settings
Valuation Methods
Buy/Sell Thresholds
Buy When:
%
Sell When:
%
B
S
Run Backtest
How does it work?

Fundamental Analysis

Beta
Ask me anything about
Vail Resorts Inc

Provide an overview of the primary business activities
of Vail Resorts Inc.

What unique competitive advantages
does Vail Resorts Inc hold over its rivals?

What risks and challenges
does Vail Resorts Inc face in the near future?

Has there been any significant insider trading activity
in Vail Resorts Inc recently?

Summarize the latest earnings call
of Vail Resorts Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Vail Resorts Inc.

Provide P/S
for Vail Resorts Inc.

Provide P/E
for Vail Resorts Inc.

Provide P/OCF
for Vail Resorts Inc.

Provide P/FCFE
for Vail Resorts Inc.

Provide P/B
for Vail Resorts Inc.

Provide EV/S
for Vail Resorts Inc.

Provide EV/GP
for Vail Resorts Inc.

Provide EV/EBITDA
for Vail Resorts Inc.

Provide EV/EBIT
for Vail Resorts Inc.

Provide EV/OCF
for Vail Resorts Inc.

Provide EV/FCFF
for Vail Resorts Inc.

Provide EV/IC
for Vail Resorts Inc.

Show me price targets
for Vail Resorts Inc made by professional analysts.

What are the Revenue projections
for Vail Resorts Inc?

How accurate were the past Revenue estimates
for Vail Resorts Inc?

What are the Net Income projections
for Vail Resorts Inc?

How accurate were the past Net Income estimates
for Vail Resorts Inc?

What are the EPS projections
for Vail Resorts Inc?

How accurate were the past EPS estimates
for Vail Resorts Inc?

What are the EBIT projections
for Vail Resorts Inc?

How accurate were the past EBIT estimates
for Vail Resorts Inc?

Compare the revenue forecasts
for Vail Resorts Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Vail Resorts Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Vail Resorts Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Vail Resorts Inc compared to its peers.

Compare the P/E ratios
of Vail Resorts Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Vail Resorts Inc with its peers.

Analyze the financial leverage
of Vail Resorts Inc compared to its main competitors.

Show all profitability ratios
for Vail Resorts Inc.

Provide ROE
for Vail Resorts Inc.

Provide ROA
for Vail Resorts Inc.

Provide ROIC
for Vail Resorts Inc.

Provide ROCE
for Vail Resorts Inc.

Provide Gross Margin
for Vail Resorts Inc.

Provide Operating Margin
for Vail Resorts Inc.

Provide Net Margin
for Vail Resorts Inc.

Provide FCF Margin
for Vail Resorts Inc.

Show all solvency ratios
for Vail Resorts Inc.

Provide D/E Ratio
for Vail Resorts Inc.

Provide D/A Ratio
for Vail Resorts Inc.

Provide Interest Coverage Ratio
for Vail Resorts Inc.

Provide Altman Z-Score Ratio
for Vail Resorts Inc.

Provide Quick Ratio
for Vail Resorts Inc.

Provide Current Ratio
for Vail Resorts Inc.

Provide Cash Ratio
for Vail Resorts Inc.

What is the historical Revenue growth
over the last 5 years for Vail Resorts Inc?

What is the historical Net Income growth
over the last 5 years for Vail Resorts Inc?

What is the current Free Cash Flow
of Vail Resorts Inc?

Financials

Balance Sheet Decomposition
Vail Resorts Inc

Current Assets 1.2B
Cash & Short-Term Investments 812.2m
Receivables 138.3m
Other Current Assets 228.4m
Non-Current Assets 4.7B
PP&E 2.6B
Intangibles 2B
Other Non-Current Assets 38.8m
Current Liabilities 1.2B
Accounts Payable 130.8m
Accrued Liabilities 192.3m
Other Current Liabilities 905.7m
Non-Current Liabilities 3.8B
Long-Term Debt 2.7B
Other Non-Current Liabilities 1.1B
Efficiency

Earnings Waterfall
Vail Resorts Inc

Revenue
2.8B USD
Cost of Revenue
-1.6B USD
Gross Profit
1.2B USD
Operating Expenses
-723.4m USD
Operating Income
487.7m USD
Other Expenses
-247.5m USD
Net Income
240.2m USD

Free Cash Flow Analysis
Vail Resorts Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
History
Components
Chart
Table
What is Free Cash Flow?
Fundamental Scores

MTN Profitability Score
Profitability Due Diligence

Vail Resorts Inc's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

Positive Free Cash Flow
Positive Gross Profit
ROE is Increasing
Exceptional 3-Years Revenue Growth
61/100
Profitability
Score

Vail Resorts Inc's profitability score is 61/100. The higher the profitability score, the more profitable the company is.

MTN Solvency Score
Solvency Due Diligence

Vail Resorts Inc's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Positive Net Debt
Low Altman Z-Score
39/100
Solvency
Score

Vail Resorts Inc's solvency score is 39/100. 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 248.68 USD with a low forecast of 203.01 USD and a high forecast of 285.6 USD.

Lowest
Price Target
203.01 USD
5% Downside
Average
Price Target
248.68 USD
16% Upside
Highest
Price Target
285.6 USD
34% Upside
View Analyst Estimates
View Analyst Estimates

Competitive Landscape

Ownership

MTN Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Shareholder Return

MTN Price
Vail Resorts Inc

1M 1M
-5%
6M 6M
-1%
1Y 1Y
-13%
3Y 3Y
-29%
5Y 5Y
+10%
10Y 10Y
+299%
Annual Price Range
213.62
52w Low
206.52
52w High
258.04
Price Metrics
Average Annual Return 6.71%
Standard Deviation of Annual Returns 20.08%
Max Drawdown -48%
Shares Statistics
Market Capitalization 8.1B USD
Shares Outstanding 38 046 000
Percentage of Shares Shorted 7.92%

MTN Return Decomposition
Main factors of price return

What is price return decomposition?

MTN News

Other Videos

Company Profile

Vail Resorts Inc Logo
Vail Resorts Inc

Country

United States of America

Industry

Hotels, Restaurants & Leisure

Market Cap

8.1B USD

Dividend Yield

4.08%

Description

Vail Resorts, Inc. is a holding company, which engages in the operation of mountain resorts. The company is headquartered in Broomfield, Colorado and currently employs 6,100 full-time employees. The firm operates through three segments: Mountain, Lodging and Real Estate. The Mountain segment operates approximately 37 destination mountain resorts and regional ski areas. Additionally, the Mountain segment includes ancillary services, primarily including ski school, dining, and retail/rental operations. In the Lodging segment, the Company owns and/or manages a collection of luxury hotels and condominiums under its RockResorts brand; other strategic lodging properties and a number of condominiums located in proximity to its North American mountain resorts; National Park Service (NPS) concessionaire properties including the Grand Teton Lodge Company (GTLC), which operates destination resorts in Grand Teton National Park; a Colorado resort ground transportation company and mountain resort golf courses. The Real Estate segment owns, develops, and sells real estate in and around its resort communities.

Contact

COLORADO
Broomfield
390 Interlocken Cres Ste 1000
+13034041800.0
http://www.vailresorts.com/

IPO

1997-02-04

Employees

6 100

Officers

Executive Chairman
Mr. Robert A. Katz
CEO & Director
Ms. Kirsten A. Lynch
Executive VP & CFO
Ms. Angela Korch
VP, Controller & Chief Accounting Officer
Mr. Nathan Mark Gronberg
Senior VP & Chief Information Officer
Mr. Chris Smith
EVP & General Counsel
Ms. Julie DeCecco
Show More
Senior VP & Chief Public Affairs Officer
Mr. Kenny Thompson Jr.
Chief Human Resources Officer & Executive VP
Ms. Lynanne J. Kunkel
President of Mountain Division
Mr. Bill Rock
Executive Vice President of Hospitality, Retail & Rental
Mr. Gregory Jon Sullivan
Show Less

See Also

Discover More
What is the Intrinsic Value of one MTN stock?

The intrinsic value of one MTN stock under the Base Case scenario is 256 USD.

Is MTN stock undervalued or overvalued?

Compared to the current market price of 213.62 USD, Vail Resorts Inc is Undervalued by 17%.