Value Sense
MTN
Vail Resorts, Inc. (MTN)
Last Price$165.47.7%
Market Cap$6,163.6M
WACC
8.8%
Cost of Equity
9.5%
Cost of Debt
3.9%
Debt to Equity
13.2%
Beta
0.9
Stock quality
6/10
Good
MTN
is 6.7% overvalued
learn more -->
50+
undervalued stocks
Start beating the S&P 500

MTN WACC

Recent WACC calculation

as of Mar 11, 2025
Cost of Equity
% share of Total Capital
9.5%
88.3%
Risk-free rate
4.3%
Beta
1.1
Equity Risk Premium
4.6%
Country risk premium
0.0%
Cost of Debt (after-tax)
% share of Total Capital
3.9%
11.7%
Average Cost of Debt
5.2%
Effective Tax Rate
25.1%
WACC
8.8%

WACC dynamics

Best stock ideas on the market right now

With Value Sense, you can find undervalued stocks list with intrinsic value. Discover more stock market investment ideas.

Undervalued stocks right now

Undervalued stocks right now

Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.

3M Return 32.1%
S&P Outperformance 19.1%
Next 3M Predicted Return 20.3%
Low P/E stocks

Low P/E stocks

Explore the best low P/E stocks to buy in 2025, featuring top companies trading at low P/E ratios.

3M Return 7.5%
S&P Outperformance -5.5%
Next 3M Predicted Return 10.2%
Undervalued dividend stocks

Undervalued dividend stocks

Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.

3M Return 28.4%
S&P Outperformance 15.4%
Next 3M Predicted Return 16.9%

MTN Cost of Equity

Recent Cost of Equity calculation

as of Mar 11, 2025
Risk-free rate
4.3%
Beta
1.1
Equity risk premium
4.6%
Country risk premium
0.0%
Cost of Equity
9.5%

Cost of Equity dynamics

MTN vs Peer Set: Discount Rate Comparison

WACC
Cost of Equity

General

Discount rate

financials

Company name

Revenue growth

EPS growth

Net Income margin

Vail Resorts, Inc. logo
Vail Resorts, Inc.MTN
8.8%
(0.1%)
(10.1%)
8.0%
Median Peer Set
6.8%
9.1%
0.0%
7.0%
Hilton Grand Vacations Inc. logo
Hilton Grand Vacations Inc.HGV
31.4%
25.2%
(83.8%)
0.9%
Light & Wonder, Inc. logo
Light & Wonder, Inc.LNW
11.4%
9.9%
217.9%
10.5%
DraftKings Inc. logo
DraftKings Inc.DKNG
10.4%
30.1%
(39.3%)
(10.6%)
Boyd Gaming Corporation logo
Boyd Gaming CorporationBYD
7.2%
5.1%
1.1%
14.7%
Las Vegas Sands Corp. logo
Las Vegas Sands Corp.LVS
6.8%
8.9%
84.4%
12.8%
Wynn Resorts, Limited logo
Wynn Resorts, LimitedWYNN
5.7%
9.1%
(26.8%)
7.0%
Churchill Downs Incorporated logo
Churchill Downs IncorporatedCHDN
5.7%
11.1%
4.0%
15.6%
MGM Resorts International logo
MGM Resorts InternationalMGM
3.3%
6.7%
(24.2%)
4.3%
Caesars Entertainment, Inc. logo
Caesars Entertainment, Inc.CZR
3.2%
(2.5%)
N/A
(2.5%)

Explore more intrinsic value tools hub for MTN

Peter Lynch Fair Value
Margin of safety
Reverse DCF
Relative Value
DCF value calculator
Ben Graham Fair Value
Intrinsic Value
Peter Lynch charts
Earnings growth model
Earnings Power Value

FAQ

What is Vail Resorts, Inc.'s discount rate as of Mar 11, 2025?

As of Mar 11, 2025, Vail Resorts, Inc.'s discount rate is 8.83%. This rate is determined based on the weighted average cost of capital (WACC) and the cost of equity, factoring in Vail Resorts, Inc.'s capital structure and risk profile.

What is Vail Resorts, Inc.'s weighted average cost of capital (WACC)?

Vail Resorts, Inc.'s WACC as of Mar 11, 2025, is 8.83%. This value is calculated by blending the cost of debt and cost of equity, reflecting the company’s overall cost of financing its operations.

What is Vail Resorts, Inc.'s cost of equity?

Vail Resorts, Inc.'s cost of equity is 9.5%, as of Mar 11, 2025. This is the return that shareholders expect based on the stock's risk level and market conditions, used to calculate the discount rate for valuing future cash flows.