Dashboard
Portfolios
Watchlist
Community
Discover
Screener
Community
/
United States
/
Consumer Services
/
Vail Resorts
MTN
Vail Resorts
Digital And Experiential Trends Will Shape Four-Season Resorts
AN
AnalystHighTarget
Not Invested
Consensus Narrative from 11 Analysts
Published
01 Jun 25
Updated
20 Aug 25
0
Set Fair Value
0
votes
Share
AnalystHighTarget
's Fair Value
US$235.31
30.7% undervalued
intrinsic discount
20 Aug
US$162.98
Loading
1Y
-8.4%
7D
6.2%
Author's Valuation
US$235.3
30.7% undervalued
intrinsic discount
AnalystHighTarget Fair Value
View Valuation
Narrative
Updates
0
Valuator
Company Info
Notes
AnalystHighTarget Fair Value
US$235.3
30.7% undervalued
intrinsic discount
Future estimation in
3 Years
time period
Past
Future
0
4b
2014
2017
2020
2023
2025
2026
2028
Revenue US$3.5b
Earnings US$388.9m
Revenue
Profit Margin
Future PE
Revenue
% p.a.
0
Decrease
Increase
Current revenue growth rate
3.71%
Hospitality revenue growth rate
0.43%
Other Inputs & Calculation
Risk Level (Discount Rate)
Our default considers factors like the company's size, volatility, profitablity and country of operation.
Risk Level (Discount Rate)
%
0
Decrease
Increase
Current discount rate
9.78%
Calculation
US$388.85m
Earnings '28
x
28.87x
PE Ratio '28
=
US$11.23b
Market Cap '28
US$11.23b
Market Cap '28
/
36.17m
No. shares '28
=
US$310.39
Share Price '28
US$310.39
Share Price '28
Discounted to 2025 @ 9.84% p.a.
=
US$234.19
Fair Value '25