Vail Resorts, Inc. (MTN)
Last Price$165.47.7%
Market Cap$6,163.6M
MTN Rating
MTN Quality rating performance
MTN Intrinsic Value
Key Highlights:
As of Mar 11, 2025 MTN Relative Value is $186.7, which is undervalued by 12.9%, compared to current share price of $165.4.
As of Mar 11, 2025 MTN DCF Value is $123.6, which is overvalued by 25.3%, compared to current share price of $165.4.
MTN Share Price History
1W 6.1%
1M (0.5%)
6M (4.1%)
YTD (17.8%)
1Y (22.8%)
3Y (23.0%)
5Y 21.6%
10Y 151.4%
Share Price
Intrinsic Value
Drawdown
Total Return
vs SP500
vs NASDAQ
Crunching data... Almost there!
MTN Stock Metrics
Key stats
Income statement
Balance sheet
Cash Flow Statement
Valuation
Ratios
Per share
Per employee
Dividends & Yields
Base
$6,163.6M
$6,490.1M
$2,945.9M
$397.4M
Shares Outstanding
37M
Employees
N/A
Growth (CAGR)
4.2%
(1.88%)
(3.1%)
26.24%
Profitability
40.5%
19.3%
21.2%
13.5%
154.8%
Intrinsic Value
$154.3 (6.7% overvalued)
$121.4
$187.2
$150.9
$195.0
66.6%
Return on Capital
Financial Health
$326.5M
0.8x
3.5x
99.8%
Dividends
7.6%
5.4%
83.8%
Dec 26, 2024
Earnings
Sep 24, 2025
MISS by (0.2%)
BEAT by 4.1%
(37.7%)
2 Beat & 8 Miss
MTN Stock Financials
MTN Income Statement Metrics
Annual
Quarterly
LTM
MTN Cash Flow Statement Metrics
Annual
Quarterly
LTM
Operating Cash Flow (OCF)
$586.8M -8.3% YoY
Capital Expenditure (CAPEX)
($211.2M) -32.9% YoY
Free Cash Flow (FCF)
$375.6M +15.7% YoY
MTN Income Statement Overview
Annual
Quarterly
LTM
Jul'15
Jul'16
Jul'17
Jul'18
Jul'19
Jul'20
Jul'21
Jul'22
Jul'23
Jul'24
$2,885.2M (0.1%) YoY
Cost of revenue
$1,655.9M (0.7%) YoY
Pre-tax income
$345.1M (7.6%) YoY
12.0% margin
MTN Balance Sheet Overview
Annual
Quarterly
LTM
Jul'15
Jul'16
Jul'17
Jul'18
Jul'19
Jul'20
Jul'21
Jul'22
Jul'23
Jul'24
Assets
Liabilities
Total assets
$5,698.4M
Current assets ($911.4M, 16.0% of total)
$322.8M (5.7%)
$375.8M (6.6%)
Other current assets
$212.8M (3.7%)
Non-current assets ($4,787.1M, 84.0% of total)
$0.0 (0.0%)
$2,679.3M (47.0%)
$302.5M (5.3%)
Other non-current assets
$1,805.3M (31.7%)
Financial position
$2,722.0M
Cash & Short-term
Investments
Total Debt
MTN Stock Ratios
Annual
Quarterly
LTM
Industry Median
5Y Historical Average
Benchmark
MTN Earnings Surprises
Crunching data... Almost there!
MTN Dividends
MTN Dividend Yield
Crunching data... Almost there!
MTN Dividend Per Share
3Y
10Y
30Y
Annual
Quarterly
LTM
Competing with MTN
Overview
Ratings
Intrinsic Value
Valuation
Growth
Profitability
Health
Capital allocation
Momentum
Earnings
Dividends
Company name | Market Cap | Quality rating | Intrinsic value | 1Y Return | Revenue | Free Cash Flow | Revenue growth | FCF margin | Gross margin | ROIC | Total Debt to Equity |
$6,163.6M | 5.7 | $154.3 6.7% overvalued | (22.8%) | $2,945.9M | $397.4M | 3.6% | 13.5% | 40.5% | 9.7% | 99.8% | |
$32.8B | 6.2 | $29.0 35.4% overvalued | (13.1%) | $11.3B | $1,604.0M | 8.9% | 14.2% | 43.0% | 16.1% | 435.2% | |
$18.7B | 5.0 | $23.7 38.7% overvalued | (7.1%) | $4,767.7M | $407.6M | 30.1% | 8.5% | 38.1% | (20.2%) | 132.1% | |
$9,366.8M | 6.4 | $94.4 8.0% undervalued | (14.4%) | $7,128.0M | $1,299.0M | 9.1% | 18.2% | 41.0% | 12.8% | (1,256.0%) | |
$9,322.1M | 5.6 | $39.9 27.5% undervalued | (26.6%) | $17.2B | $1,187.8M | 6.7% | 6.9% | 43.3% | 4.1% | 698.6% | |
$9,085.6M | 6.2 | $91.4 10.4% overvalued | 1.7% | $3,188.0M | $271.0M | 9.8% | 8.5% | 75.3% | 14.6% | 12.3% | |
$7,934.6M | 6.8 | $66.2 39.1% overvalued | (3.5%) | $2,734.3M | $224.7M | 11.1% | 8.2% | 50.6% | 9.4% | 445.6% | |
$6,190.5M | 6.8 | $101.0 51.3% undervalued | 6.5% | $3,930.2M | $556.7M | 5.1% | 14.2% | 54.2% | 13.2% | 248.6% | |
$5,905.0M | 5.6 | $129.4 364.9% undervalued | (34.7%) | $11.2B | ($236.0M) | (2.5%) | (2.1%) | 46.0% | 7.8% | 572.7% | |
$3,660.2M | 5.8 | $48.9 36.1% undervalued | (21.7%) | $4,981.0M | $183.0M | 25.2% | 3.7% | 58.4% | 5.6% | 5.3% | |
$3,508.7M | 6.2 | $17.9 5.4% undervalued | (29.6%) | $3,355.0M | $879.9M | (22.2%) | 26.2% | 47.5% | 12.8% | 265.4% |
FAQ
What is Vail Resorts, Inc. (MTN) stock rating?
As of today, Vail Resorts, Inc. has a stock rating of 6 (out of 10), which is considered Good.
is Vail Resorts, Inc. (MTN) a good stock to buy?
As of today, Vail Resorts, Inc. has a Good stock rating, which is 6.7% overvalued. According to Value Sense backtesting, stocks with similar profile tend to underperform the market by 4.6%.