NYSE
MTN
Last Price
US $145.42
KEY FIGURES
MKT CAP
$5.2B
EPS
TTM
$4.96
EPS Growth (1Y)
24.05%
PEG
TTM
1.15x
P/E
TTM
29.33x
P/S
TTM
1.84x
YIELD
6.11%
GROWTH (5Y CAGR)
Revenue
8.59%
EBITDA
Cash Flow (DCF)
Fair Value
Market $145.42
-59.19%
Default assumptions
EBITDA Multiple
Fair Value
Market $145.42
-40.61%
Default assumptions
Valuation
Financial
Performance
Cash flow to debt coverage
Vail Resorts, Inc. cash flow to debt ratio of 16.11% indicates that the company cannot generate enough cash to cover its debt over time. This level indicates weak financial health.
Free cash flow growth
Vail Resorts, Inc.'s free cash flow has decreased 14.88% from $375.58M last year to $319.68M, signaling decreasing performance
Debt-to-equity ratio
Vail Resorts, Inc.'s debt to equity ratio is 5.90, which means that the company's assets are unhealthy financed, signaling financial risk.
Debt-to-equity trend
Vail Resorts, Inc.'s debt has increased relative to shareholder equity from 4.21 last year to 5.90 today, signaling weakened financials
Net debt to EBITDA
Vail Resorts, Inc. has a net debt to EBITDA ratio of 3.45x, which exceeds the 3.00x threshold, indicating high leverage and potential financial risk
Interest coverage
Vail Resorts, Inc.'s interest coverage ratio of 3.45 indicates that earnings with margin can cover interest payments on company debt
Profit margin growth
Vail Resorts, Inc.'s profit margin has decreased (21.51%) in the last year from 8.01% to 6.29%, signaling decreasing performance
Current ratio
Vail Resorts, Inc.'s short-term liabilities of $1.67B exceed its short-term assets of $1.05B, signaling financial risk
Return on assets
Vail Resorts, Inc.'s return on assets of 3.13% is lower than the 5.00% threshold, indicating inefficient asset utilization
Return on equity
Vail Resorts, Inc.'s return on equity of 49.64%, is higher than 15.00%, indicating good performance
Earnings quality
Vail Resorts, Inc.'s operating cash flow exceeds its net income, indicating high-quality earnings backed by actual cash generation
Earnings stability
Vail Resorts, Inc. had positive net income in 5 out of 5 years, indicating stable and consistent earnings
Positive free cash flow
Vail Resorts, Inc. has positive free cash flow, indicating the company generates cash after capital expenditures
Free cash flow yield
Vail Resorts, Inc. has a free cash flow yield of 6.13%, which is above the 2.00% threshold, indicating strong cash generation relative to market value
Earnings growth
Vail Resorts, Inc.'s yearly earnings has increased 21.16% since last year from $231.10M to $280.00M, signaling increasing performance
Revenue growth
Vail Resorts, Inc.'s yearly revenue has increased 2.73% since last year from $2.89B to $2.96B, signaling increasing performance
Return on invested capital
ROIC 9.67% (Source: FMP key-metrics). In the 5–10% partial-credit band. Score: 1 of 2. This band sits within the typical US weighted-average cost of capital range. Methodology choice can change the conclusion: under FMP's invested-capital definition the company is at or near its cost of capital; under narrower operating-capital definitions the same company may score higher. Invested capital here includes equity, non-current liabilities, and short-term debt. Cash is not subtracted. See methodology.
3-year revenue CAGR
Vail Resorts, Inc.'s 3-year revenue CAGR of 5.48% is positive, indicating growing revenue over the past 3 years
Revenue consistency
Vail Resorts, Inc. had revenue growth in 3 out of 5 years, indicating consistent revenue performance
Return on equity consistency
Vail Resorts, Inc. had positive ROE in 5 out of 5 years, indicating consistent and reliable returns on equity
Cash Flow Valuation (DCF)
Vail Resorts, Inc. is overvalued relative to its fair value price of 59.35 based on Discounted Cash Flow model
Earnings yield (TTM)
Vail Resorts, Inc. has an earnings yield of 3.39%, which is below the 4.00% threshold, indicating the stock may be expensive relative to its earnings
EBITDA Valuation
Vail Resorts, Inc. is overvalued relative to its fair value price of 86.36 based on EBITDA multiple model
EV/EBITDA (FY)
Vail Resorts, Inc. has an EV/EBITDA ratio of 9.44x, which is below the 20.00x threshold, indicating reasonable valuation relative to its operating earnings
PEG ratio (TTM/FY)
Vail Resorts, Inc. has a PEG-ratio over 1 which is considered overvalued
Price-to-book ratio (FY)
Vail Resorts, Inc. has a price-to-book ratio of 5.73x, which exceeds the 5.00x threshold, indicating the stock may be overvalued relative to its book value
Price-to-sales ratio (TTM)
Vail Resorts, Inc. has a price-to-sales ratio of 1.85x, which is below the 8.00x threshold, indicating reasonable valuation relative to its revenue
Profit margin
Current Ratio
Capital Returns
49.64%
Return on equity
ROIC: 9.67%
Valuation History
33.6X
Price to Earnings
EV/EBITDA: 10.9X
Cash flow
Profit margin
12.99%
Cash flow
7.51%
Base valuations use default assumptions. Customize in the Valuator.