Last Price$165.47.7%
Market Cap$6,163.6M
LTM NOPAT
$412.5M
NOPAT margin
14.0%
5Y avg: 13.4%
EPV as % of EV
66.6%
Market-Implied Value of Growth,
MIVoG as % of EV
33.4%
Discount rate
9.8%
Stock quality
6/10
Good
MTN Earnings Power Value Model
| (USD M) | Apr'20 | Jul'20 | Oct'20 | Jan'21 | Apr'21 | Jul'21 | Oct'21 | Jan'22 | Apr'22 | Jul'22 | Oct'22 | Jan'23 | Apr'23 | Jul'23 | Oct'23 | Jan'24 | Apr'24 | Jul'24 | Oct'24 | Jan'25 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
LTM Revenue % growth | 2,130.5 (4.9%) | 1,963.7 (13.6%) | 1,827.7 (21.2%) | 1,587.7 (33.7%) | 1,782.7 (16.3%) | 1,909.7 (2.7%) | 1,953.5 6.9% | 2,175.4 37.0% | 2,463.0 38.2% | 2,525.9 32.3% | 2,629.8 34.6% | 2,825.0 29.9% | 2,886.7 17.2% | 2,889.4 14.4% | 2,868.5 9.1% | 2,844.7 0.7% | 2,889.6 0.1% | 2,885.2 (0.1%) | 2,886.8 0.6% | 2,945.9 3.6% |
LTM NOPAT % growth | 270.2 N/A | 209.2 (22.5%) | 154.0 (26.4%) | 18.7 (87.9%) | 210.7 1,027.9% | 259.5 23.2% | 307.2 18.4% | 371.5 20.9% | 467.0 25.7% | 461.2 (1.2%) | 461.5 0.1% | 433.9 (6.0%) | 384.9 (11.3%) | 386.0 0.3% | 346.7 (10.2%) | 362.7 4.6% | 434.5 19.8% | 382.6 (11.9%) | 379.3 (0.9%) | 412.5 8.8% |
Discount rate | 4.7% | 4.5% | 4.9% | 5.2% | 5.7% | 5.3% | 5.7% | 5.7% | 6.5% | 6.2% | 7.2% | 6.9% | 6.7% | 7.1% | 7.6% | 7.1% | 7.3% | 6.8% | 6.8% | 9.8% |
| Earnings Power Value (EPV) | 5,761.9 | 4,652.0 | 3,116.3 | 356.9 | 3,687.3 | 4,865.5 | 5,395.0 | 6,546.9 | 7,216.8 | 7,452.5 | 6,445.5 | 6,244.8 | 5,702.5 | 5,471.2 | 4,574.4 | 5,140.6 | 5,964.6 | 5,590.9 | 5,617.3 | 4,216.7 |
Enterprise Value (EV) | 8,859.6 | 9,916.4 | 11,653.1 | 13,301.1 | 15,293.6 | 14,414.6 | 15,787.3 | 12,623.5 | 11,646.4 | 11,444.9 | 10,568.0 | 12,254.3 | 11,314.5 | 11,508.2 | 10,476.2 | 11,058.2 | 9,566.8 | 9,165.4 | 9,061.6 | 6,331.9 |
| Market-Implied Value of Growth (MIVoG) | 3,097.7 | 5,264.4 | 8,536.8 | 12,944.2 | 11,606.3 | 9,549.1 | 10,392.3 | 6,076.6 | 4,429.6 | 3,992.4 | 4,122.5 | 6,009.5 | 5,612.1 | 6,036.9 | 5,901.7 | 5,917.6 | 3,602.3 | 3,574.5 | 3,444.3 | 2,115.2 |
| EPV as % of EV | 65.0% | 46.9% | 26.7% | 2.7% | 24.1% | 33.8% | 34.2% | 51.9% | 62.0% | 65.1% | 61.0% | 51.0% | 50.4% | 47.5% | 43.7% | 46.5% | 62.3% | 61.0% | 62.0% | 66.6% |
| MIVoG as % of EV | 35.0% | 53.1% | 73.3% | 97.3% | 75.9% | 66.2% | 65.8% | 48.1% | 38.0% | 34.9% | 39.0% | 49.0% | 49.6% | 52.5% | 56.3% | 53.5% | 37.7% | 39.0% | 38.0% | 33.4% |
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
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
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
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 NOPAT
Annual
Quarterly
LTM
MTN Earnings Power Value and Enterprise Value
Annual
LTM
Enterprise Value Breakdown
EPV and MIVoG as % of EV
MTN vs Peer Set: Earnings Power Value comparison
General
Earnings power value
Financial metrics
Company name
EPV as % of EV
MIVoG as % of EV
Revenue growth
EPS growth
Net income margin
Vail Resorts, Inc.MTN
66.6%
33.4%
(0.1%)
(10.1%)
8.0%
Median Peer Set
64.5%
35.5%
9.0%
1.1%
8.8%
Caesars Entertainment, Inc.CZR
467.3%
(367.3%)
(2.5%)
N/A
(2.5%)
MGM Resorts InternationalMGM
127.3%
(27.3%)
6.7%
(24.2%)
4.3%
Wynn Resorts, LimitedWYNN
126.0%
(26.0%)
9.1%
(26.8%)
7.0%
Boyd Gaming CorporationBYD
93.5%
6.5%
5.1%
1.1%
14.7%
Las Vegas Sands Corp.LVS
64.5%
35.5%
8.9%
84.4%
12.8%
Light & Wonder, Inc.LNW
62.8%
37.2%
9.9%
217.9%
10.5%
Churchill Downs IncorporatedCHDN
58.2%
41.8%
11.1%
4.0%
15.6%
Hilton Grand Vacations Inc.HGV
33.1%
66.9%
25.2%
(83.8%)
0.9%
DraftKings Inc.DKNG
(26.4%)
126.4%
30.1%
(39.3%)
(10.6%)
International Game Technology PLCIGT
N/A
N/A
(41.7%)
120.5%
13.9%
Explore more intrinsic value tools hub for MTN
Reverse DCF
Intrinsic Value
Peter Lynch Fair Value
Discount rate
Earnings growth model
Relative Value
DCF value calculator
Ben Graham Fair Value
Peter Lynch charts
Margin of safety
FAQ
What is Vail Resorts, Inc. Earnings Power Value?
As of Jan 31, 2025, Vail Resorts, Inc.'s Earnings Power Value is approximately $4,216.7M.
What is Vail Resorts, Inc. EV (Enterprise Value)?
As of Jan 31, 2025, Vail Resorts, Inc.'s Enterprise Value (EV) estimates at $6,331.9M.
What is Vail Resorts, Inc. NOPAT?
As of Jan 31, 2025, Vail Resorts, Inc.'s Net operating profit after tax (NOPAT) is approximately $412.5M.