NYSE
MTN
Last Price
US $136.35
KEY FIGURES
MKT CAP
$4.9B
EPS
TTM
$4.96
PEG
TTM
-
P/E
TTM
31.86x
P/S
TTM
1.66x
YIELD
6.44%
GROWTH
Revenue Y/Y
8.59%
(FY vs FY)
EBITDA Y/Y
Cash Flow (DCF)
Fair Value
Market $136.35
-56.47%
Default assumptions
EBITDA Multiple
Fair Value
Market $136.35
-36.66%
Default assumptions
Valuation
Financial
Performance
Financial risk - Cash flow 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.
Financial risk - Healthy 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
Financial risk - Healthy 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. READ MORE: A ratio over 0.60 means the company finances its assets with debt, signaling financial risk. If ratio is negative, the company spent its own equity and risks bankruptcy
Financial risk - Healthy debt to equity ratio development.
Vail Resorts, Inc.'s debt has increased relative to shareholder equity from 4.21 last year to 5.90 today, signaling weakened financials
Financial risk - Net debt/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
Financial stability - ICR.
Vail Resorts, Inc.'s interest coverage ratio of 3.45 indicates that earnings with margin can cover interest payments on company debt
Financial risk - 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
Financial risk - Short term assets vs short term liabilities.
Vail Resorts, Inc.'s short-term liabilities of $1.67G exceed its short-term assets of $1.05G, signaling financial risk
Decreasing performance - ROA.
Vail Resorts, Inc.'s return on assets of 3.13% is lower than the 5.00% threshold, indicating inefficient asset utilization
Increasing performance - Absolute return on equity.
Vail Resorts, Inc.'s return on equity of 49.64%, is higher than 15.00%, indicating good performance
Increasing performance - Earnings quality.
Vail Resorts, Inc.'s operating cash flow exceeds its net income, indicating high-quality earnings backed by actual cash generation
Increasing performance - Earnings stability.
Vail Resorts, Inc. had positive net income in 5.00 out of 5 years, indicating stable and consistent earnings
Increasing performance - Free cash flow.
Vail Resorts, Inc. has positive free cash flow, indicating the company generates cash after capital expenditures
Increasing performance - FCF yield.
Vail Resorts, Inc. has a free cash flow yield of 6.50%, which is above the 2.00% threshold, indicating strong cash generation relative to market value
Increasing performance - Healthy earnings growth.
Vail Resorts, Inc.'s yearly earnings has increased 21.16% since last year from $231.10M to $280.00M, signaling increasing performance
Increasing performance - Healthy revenue growth.
Vail Resorts, Inc.'s yearly revenue has increased 2.73% since last year from $2.89G to $2.96G, signaling increasing performance
Increasing performance - ROIC.
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.
Increasing performance - 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
Increasing performance - Revenue consistency.
Vail Resorts, Inc. had revenue growth in 3.00 out of 5 years, indicating consistent revenue performance
Increasing performance - ROE consistency.
Vail Resorts, Inc. had positive ROE in 5.00 out of 5 years, indicating consistent and reliable returns on equity
Overvalued - DCF valuation.
Vail Resorts, Inc. is overvalued relative to its fair value price of 59.35 based on Discounted Cash Flow model
Overvalued - Earnings yield.
Vail Resorts, Inc. has an earnings yield of 3.59%, which is below the 4.00% threshold, indicating the stock may be expensive relative to its earnings
Overvalued - EBITDA valuation.
Vail Resorts, Inc. is overvalued relative to its fair value price of 86.36 based on EBITDA multiple model
Undervalued - EV/EBITDA.
Vail Resorts, Inc. has an EV/EBITDA ratio of 10.56x, which is below the 20.00x threshold, indicating reasonable valuation relative to its operating earnings
Overvalued - PEG ratio value.
Vail Resorts, Inc. has negative trailing-twelve-month earnings; this ratio is not meaningful and the check fails
Overvalued - P/B ratio.
Vail Resorts, Inc. has a price-to-book ratio of 8.98x, which exceeds the 5.00x threshold, indicating the stock may be overvalued relative to its book value
Undervalued - P/S ratio.
Vail Resorts, Inc. has a price-to-sales ratio of 1.74x, 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
31.9X
Price to Earnings
EV/EBITDA: 10.6X
Cash flow
Profit margin
12.99%
(FY vs FY)
Cash flow Y/Y
7.51%
(FY vs FY)
Base valuations use default assumptions. Customize in the Valuator.