NYSE
MTN
Last Price
US $151.17
KEY FIGURES
MKT CAP
$5.4B
EPS
TTM$4.13
EPS Growth (1Y)
-45.29%
PEG
TTM6.48x
P/E
TTM36.61x
P/S
TTM1.90x
YIELD
5.9%
GROWTH (5Y CAGR)
Revenue
8.25%
EBITDA
Base Cash Flow Valuation (DCF)
Fair Value
Market $151.17
-59.87%
Default assumptions
Base EBITDA Valuation
Fair Value
Market $151.17
-62.78%
Valuation
Financial
Performance
Cash flow to debt coverage
Vail Resorts, Inc. cash flow to debt ratio of 14.01% 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 22.42% from $319.68M last year to $248.00M, signaling decreasing performance
Debt-to-equity ratio
Vail Resorts, Inc.'s debt to equity ratio is 14.23, 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 8.11 last year to 14.23 today, signaling weakened financials
Net debt to EBITDA
Vail Resorts, Inc. has a net debt to EBITDA ratio of 4.27x, which exceeds the 3.00x threshold, indicating high leverage and potential financial risk
Interest coverage
Vail Resorts, Inc.'s interest coverage ratio of 2.05 indicates that earnings with margin can cover interest payments on company debt
Profit margin growth
Vail Resorts, Inc.'s profit margin was 9.45% last year and is 5.20% this year, signaling decreasing performance
Current ratio
Vail Resorts, Inc.'s short-term liabilities of $1.10B exceed its short-term assets of $876.47M, signaling financial risk
Return on assets
Vail Resorts, Inc.'s return on assets of 2.67% is lower than the 5.00% threshold, indicating inefficient asset utilization
Return on equity
Vail Resorts, Inc.'s return on equity of 47.19%, 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 4.38%, which is above the 2.00% threshold, indicating strong cash generation relative to market value
Earnings growth
Vail Resorts, Inc.'s yearly earnings has decreased 47.31% since last year from $280.00M to $147.53M, signaling decreasing performance
Revenue growth
Vail Resorts, Inc.'s yearly revenue has decreased 4.45% since last year from $2.96B to $2.83B, signaling decreasing performance
Return on invested capital
ROIC 6.95% (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 -0.59% is negative, indicating declining 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
Base Cash Flow Valuation (DCF)
Vail Resorts, Inc. is overvalued relative to its fair value price of 60.67 based on Base Cash Flow Valuation (DCF) model
Earnings yield (TTM)
Vail Resorts, Inc. has an earnings yield of 2.60%, which is below the 4.00% threshold, indicating the stock may be expensive relative to its earnings
Base EBITDA Valuation
Vail Resorts, Inc. is overvalued relative to its fair value price of 56.26 based on Base EBITDA Valuation model
EV/EBITDA (FY)
Vail Resorts, Inc. has an EV/EBITDA ratio of 11.95x, 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 10.17x, 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 2.00x, which is below the 8.00x threshold, indicating reasonable valuation relative to its revenue
Profit margin
Current Ratio
Capital Returns
48.78%
Return on equity
ROIC: 9.47%
Valuation History
19.9X
Price to Earnings
EV/EBITDA: 9.9X
Cash flow
Profit margin
6.88%
Cash flow
-9.57%
Default assumptions
Base valuations use default assumptions. Customize in the Valuator.