Loading...

Vail Resorts

DB:VAI
Snowflake Description

Moderate growth potential with mediocre balance sheet.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
VAI
DB
$9B
Market Cap
  1. Home
  2. DE
  3. Consumer Services
Company description

Vail Resorts, Inc., through its subsidiaries, operates mountain resorts and urban ski areas in the United States. The last earnings update was 11 days ago. More info.


Add to Portfolio Compare Print
VAI Share Price and Events
7 Day Returns
2.8%
DB:VAI
0.1%
DE Hospitality
0.3%
DE Market
1 Year Returns
-14.3%
DB:VAI
-52.1%
DE Hospitality
-11.7%
DE Market
VAI Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
Vail Resorts (VAI) 2.8% 5.5% 10.2% -14.3% - -
DE Hospitality 0.1% -9.9% -9.2% -52.1% -28.9% -25.1%
DE Market 0.3% -2.3% -1.1% -11.7% 12.2% 6.1%
1 Year Return vs Industry and Market
  • VAI outperformed the Hospitality industry which returned -52.1% over the past year.
  • VAI underperformed the Market in Germany which returned -11.7% over the past year.
Price Volatility
VAI
Industry
5yr Volatility vs Market

VAI Value

 Is Vail Resorts undervalued based on future cash flows and its price relative to the stock market?

Value is all about what a company is worth versus what price it is available for. If you went into a grocery store and all the bananas were on sale at half price, they could be considered undervalued.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
Here we compare the current share price of Vail Resorts to its discounted cash flow analysis.value.

The discounted cash flow value is simply looking at what the company is worth today, based on estimates of how much money it is expected to make in the future.
Raw Data

Below are the data sources, inputs and calculation used to determine the intrinsic value for Vail Resorts.

DB:VAI Discounted Cash Flow Data Sources
Data Point Source Value
Valuation Model 2 Stage Free Cash Flow to Equity
Levered Free Cash Flow Average of 10 Analyst Estimates (S&P Global) See below
Discount Rate (Cost of Equity) See below 6.3%
Perpetual Growth Rate 10-Year DE Government Bond Rate 0.2%

An important part of a discounted cash flow is the discount rate, below we explain how it has been calculated.

Calculation of Discount Rate/ Cost of Equity for DB:VAI
Data Point Calculation/ Source Result
Risk-Free Rate 10-Year DE Govt Bond Rate 0.2%
Equity Risk Premium S&P Global 6%
Hospitality Unlevered Beta Simply Wall St/ S&P Global 0.92
Re-levered Beta = Unlevered beta (1 + (1- tax rate) (Debt/Equity))
= 0.92 (1 + (1- 21%) (14.31%))
1.016
Levered Beta Levered Beta limited to 0.8 to 2.0
(practical range for a stable firm)
1.02
Discount Rate/ Cost of Equity = Cost of Equity = Risk Free Rate + (Levered Beta * Equity Risk Premium)
= 0.23% + (1.016 * 5.96%)
6.28%

Discounted Cash Flow Calculation for DB:VAI using 2 Stage Free Cash Flow to Equity Model

The calculations below outline how an intrinsic value for Vail Resorts is arrived at by discounting future cash flows to their present value using the 2 stage method. We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.

DB:VAI DCF 1st Stage: Next 10 year cash flow forecast
Levered FCF (USD, Millions) Source Present Value
Discounted (@ 6.28%)
2019 491.13 Analyst x4 462.09
2020 532.05 Analyst x4 470.99
2021 555.65 Analyst x2 462.80
2022 572.92 Est @ 3.11% 448.97
2023 585.78 Est @ 2.24% 431.91
2024 595.38 Est @ 1.64% 413.03
2025 602.62 Est @ 1.22% 393.33
2026 608.16 Est @ 0.92% 373.48
2027 612.49 Est @ 0.71% 353.90
2028 615.96 Est @ 0.57% 334.86
Present value of next 10 years cash flows $4,145.37
DB:VAI DCF 2nd Stage: Terminal Value
Calculation Result
Terminal Value = FCF2028 × (1 + g) ÷ (Discount Rate – g)
= $615.96 × (1 + 0.23%) ÷ (6.28% – 0.23%)
$10,193.99
Present Value of Terminal Value = Terminal Value ÷ (1 + r)10
= $10,193.99 ÷ (1 + 6.28%)10
$5,541.90
DB:VAI Total Equity Value
Calculation Result
Total Equity Value = Present value of next 10 years cash flows + Terminal Value
= $4,145.37 + $5,541.90
$9,687.27
Equity Value per Share
(USD)
= Total value / Shares Outstanding
= $9,687.27 / 40.26
$240.64
DB:VAI Discount to Share Price
Calculation Result
Non-primary Listing Adjustment Factor 1 share in DB:VAI represents 0.88469x of NYSE:MTN
(This could be a different class, a depositary receipt, a different currency, or all of these things.)
0.88469x
Value per Share
(Listing Adjusted, EUR)
= Value per Share (USD) x Listing Adjustment Factor
= $ 240.64 x 0.88469
€212.89
Value per share (EUR) From above. €212.89
Current discount Discount to share price of €209.45
= -1 x (€209.45 - €212.89) / €212.89
1.6%

Learn more about our DCF calculations in Simply Wall St’s analysis model .

Current Discount
Amount off the current price Vail Resorts is available for.
Intrinsic value
2%
Share price is €209.45 vs Future cash flow value of €212.89
Current Discount Checks
For Vail Resorts to be considered undervalued it must be available for at least 20% below the current price. Less than 40% is even better.
  • Vail Resorts's share price is below the future cash flow value, but not at a moderate discount (< 20%).
  • Vail Resorts's share price is below the future cash flow value, but not at a substantial discount (< 40%).
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing when they are out of season, or how much your home is worth.

The amount the stock market is willing to pay for Vail Resorts's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are Vail Resorts's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
DB:VAI PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2019-04-30) in USD $7.60
NYSE:MTN Share Price ** NYSE (2019-06-17) in USD $236.75
Germany Hospitality Industry PE Ratio Median Figure of 10 Publicly-Listed Hospitality Companies 18.98x
Germany Market PE Ratio Median Figure of 424 Publicly-Listed Companies 19.7x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of Vail Resorts.

DB:VAI PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= NYSE:MTN Share Price ÷ EPS (both in USD)

= 236.75 ÷ 7.60

31.14x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Vail Resorts is overvalued based on earnings compared to the DE Hospitality industry average.
  • Vail Resorts is overvalued based on earnings compared to the Germany market.
Price based on expected Growth
Does Vail Resorts's expected growth come at a high price?
Raw Data
DB:VAI PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section 31.14x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 10 Analysts
9%per year
Germany Hospitality Industry PEG Ratio Median Figure of 5 Publicly-Listed Hospitality Companies 1.31x
Germany Market PEG Ratio Median Figure of 270 Publicly-Listed Companies 1.47x

*Line of best fit is calculated by linear regression .

DB:VAI PEG (Price to Earnings to Growth) Ratio Calculation
Calculation Outcome
PEG Ratio

= PE Ratio ÷ Net Income Annual Growth Rate

= 31.14x ÷ 9%

3.48x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Vail Resorts is poor value based on expected growth next year.
Price based on value of assets
What value do investors place on Vail Resorts's assets?
Raw Data
DB:VAI PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2019-04-30) in USD $41.39
NYSE:MTN Share Price * NYSE (2019-06-17) in USD $236.75
Germany Hospitality Industry PB Ratio Median Figure of 13 Publicly-Listed Hospitality Companies 2.06x
Germany Market PB Ratio Median Figure of 576 Publicly-Listed Companies 1.76x
DB:VAI PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= NYSE:MTN Share Price ÷ Book Value per Share (both in USD)

= 236.75 ÷ 41.39

5.72x

* Primary Listing of Vail Resorts.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Vail Resorts is overvalued based on assets compared to the DE Hospitality industry average.
X
Value checks
We assess Vail Resorts's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the Hospitality industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the Hospitality industry average (and greater than 0)? (1 check)
  5. Vail Resorts has a total score of 0/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

VAI Future Performance

 How is Vail Resorts expected to perform in the next 1 to 3 years based on estimates from 10 analysts?

The future performance of a company is measured in the same way as past performance, by looking at estimated growth and how much profit it is expected to make.

Future estimates come from professional analysts. Just like forecasting the weather, they don’t always get it right!
Annual Growth Rate
9%
Expected annual growth in earnings.
Earnings growth vs Low Risk Savings
Is Vail Resorts expected to grow at an attractive rate?
  • Vail Resorts's earnings growth is expected to exceed the low risk savings rate of 0.2%.
Growth vs Market Checks
  • Vail Resorts's earnings growth is positive but not above the Germany market average.
  • Vail Resorts's revenue growth is expected to exceed the Germany market average.
Annual Growth Rates Comparison
Raw Data
DB:VAI Future Growth Rates Data Sources
Data Point Source Value (per year)
DB:VAI Future Earnings Growth Rate Line of Best Fit* through Consensus Estimate Earnings of 10 Analysts 9%
DB:VAI Future Revenue Growth Rate Line of Best Fit* through Consensus Estimate Revenue of 10 Analysts 5.4%
Germany Hospitality Industry Earnings Growth Rate Market Cap Weighted Average 18.9%
Germany Hospitality Industry Revenue Growth Rate Market Cap Weighted Average 4%
Germany Market Earnings Growth Rate Market Cap Weighted Average 12.7%
Germany Market Revenue Growth Rate Market Cap Weighted Average 5%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
DB:VAI Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 10 Analyst Estimates (S&P Global) See Below
All numbers in USD Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
DB:VAI Future Estimates Data
Date (Data in USD Millions) Revenue Cash Flow Net Income * Avg. No. Analysts
2022-07-31 2,654 385 1
2021-07-31 2,523 704 352 5
2020-07-31 2,424 678 327 10
2019-07-31 2,267 649 290 10
DB:VAI Past Financials Data
Date (Data in USD Millions) Revenue Cash Flow Net Income *
2019-04-30 2,239 637 307
2019-01-31 2,126 624 271
2018-10-31 2,011 573 300
2018-07-31 2,012 552 380
2018-04-30 2,009 560 406
2018-01-31 1,959 577 331
2017-10-31 1,950 572 245
2017-07-31 1,907 473 211
2017-04-30 1,878 466 202
2017-01-31 1,731 447 179
2016-10-31 1,605 409 147
2016-07-31 1,601 437 150

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Vail Resorts's earnings are expected to grow by 9% yearly, however this is not considered high growth (20% yearly).
  • Vail Resorts's revenue is expected to grow by 5.4% yearly, however this is not considered high growth (20% yearly).
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can be gauged below. We look back 3 years and see if they were any good at predicting what actually occurred. We also show the highest and lowest estimates looking forward to see if there is a wide range.
Raw Data
DB:VAI Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (1 month ago) See Below
Future Estimates Average of up to 10 Analyst Estimates (S&P Global) See Below

All data from Vail Resorts Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:VAI Future Estimates Data
Date (Data in USD Millions) EPS * EPS High Estimate EPS Low Estimate Avg. No. Analysts
2022-07-31 9.46 9.46 9.46 1.00
2021-07-31 8.61 8.80 8.15 4.00
2020-07-31 8.08 8.77 7.33 9.00
2019-07-31 7.10 7.62 6.65 9.00
DB:VAI Past Financials Data
Date (Data in USD Millions) EPS *
2019-04-30 7.60
2019-01-31 6.71
2018-10-31 7.42
2018-07-31 9.40
2018-04-30 10.08
2018-01-31 8.24
2017-10-31 6.10
2017-07-31 5.36
2017-04-30 5.29
2017-01-31 4.80
2016-10-31 4.04
2016-07-31 4.13

*GAAP earnings excluding extraordinary items.

Performance in 3 years
In the same way as past performance we look at the future estimated return (profit) compared to the available funds. We do this looking forward 3 years.
  • Vail Resorts is expected to efficiently use shareholders’ funds in the future (Return on Equity greater than 20%).
X
Future performance checks
We assess Vail Resorts's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the Germany market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the Germany market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making in the relevant year.
Vail Resorts has a total score of 3/6, see the detailed checks below.

Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.

Full details on the Future part of the Simply Wall St company analysis model.

VAI Past Performance

  How has Vail Resorts performed over the past 5 years?

The past performance of a company can be measured by how much growth it has experienced and how much profit it makes relative to the funds and assets it has available.
Past earnings growth
Below we compare Vail Resorts's growth in the last year to its industry (Hospitality).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it has maintained that growth in the year.
  • Vail Resorts has delivered over 20% year on year earnings growth in the past 5 years.
  • Vail Resorts's 1-year earnings growth is negative, it can't be compared to the 5-year average.
  • Vail Resorts's 1-year earnings growth is negative, it can't be compared to the DE Hospitality industry average.
Earnings and Revenue History
Vail Resorts's revenue and profit over the past 5 years is shown below, any years where they have experienced a loss will show up in red.
Raw Data

All data from Vail Resorts Company Filings, last reported 1 month ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

DB:VAI Past Revenue, Cash Flow and Net Income Data
Date (Data in USD Millions) Revenue Net Income * G+A Expenses R&D Expenses
2019-04-30 2,239.21 307.03 266.98
2019-01-31 2,125.71 271.15 264.95
2018-10-31 2,010.71 300.49 258.32
2018-07-31 2,011.55 379.90 251.81
2018-04-30 2,009.04 406.41 245.78
2018-01-31 1,959.18 331.27 243.43
2017-10-31 1,949.80 244.76 243.91
2017-07-31 1,907.22 210.55 236.80
2017-04-30 1,877.98 202.43 232.54
2017-01-31 1,730.82 178.95 224.95
2016-10-31 1,604.98 146.75 213.17
2016-07-31 1,601.29 149.75 208.99
2016-04-30 1,583.48 144.89 200.79
2016-01-31 1,515.36 120.66 190.33
2015-10-31 1,446.23 119.44 183.29
2015-07-31 1,399.92 114.75 179.75
2015-04-30 1,373.33 109.54 169.37
2015-01-31 1,337.03 94.08 165.21
2014-10-31 1,259.52 37.58 158.70
2014-07-31 1,254.65 28.48 155.70
2014-04-30 1,231.46 43.97 156.91
2014-01-31 1,158.11 23.66 154.43
2013-10-31 1,127.84 24.95 150.59
2013-07-31 1,120.80 37.74 134.75
2013-04-30 1,122.04 43.81 144.26
2013-01-31 1,073.49 25.74 140.58
2012-10-31 1,024.37 11.58 137.86
2012-07-31 1,024.39 16.45 136.76

*GAAP earnings excluding extraordinary items.

Performance last year
We want to ensure a company is making the most of what it has available. This is done by comparing the return (profit) to a company's available funds, assets and capital.
  • Vail Resorts has not efficiently used shareholders’ funds last year (Return on Equity less than 20%).
  • Vail Resorts used its assets more efficiently than the DE Hospitality industry average last year based on Return on Assets.
  • Vail Resorts's use of capital deteriorated last year versus 3 years ago (Return on Capital Employed).
X
Past performance checks
We assess Vail Resorts's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the Hospitality industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent earnings report. Some checks require at least 3 or 5 years worth of data.
Vail Resorts has a total score of 2/6, see the detailed checks below.

Note: We use GAAP Net Income excluding extraordinary items in all our calculations.

Full details on the Past part of the Simply Wall St company analysis model.

VAI Health

 How is Vail Resorts's financial health and their level of debt?

A company's financial position is much like your own financial position, it includes everything you own (assets) and owe (liabilities).

The boxes below represent the relative size of what makes up Vail Resorts's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • Vail Resorts's short term (1 year) commitments are greater than its holdings of cash and other short term assets.
  • Vail Resorts's long term commitments exceed its cash and other short term assets.
Balance sheet
This treemap shows a more detailed breakdown of Vail Resorts's finances. If any of them are yellow this indicates they may be out of proportion and red means they relate to one of the checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
  • High level of physical assets or inventory.
  • Debt is not covered by short term assets, assets are 0.3x debt.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t bad, however if the debt is too high, or the company can’t afford to pay the interest on its debts this may have impacts in the future.

The graphic below shows equity (available funds) and debt, we ideally want to see the red area (debt) decreasing.

If there is any debt we look at the companies capability to repay it, and whether the level has increased over the past 5 years.
Raw Data

All data from Vail Resorts Company Filings, last reported 1 month ago.

DB:VAI Past Debt and Equity Data
Date (Data in USD Millions) Total Equity Total Debt Cash & Short Term Investments
2019-04-30 1,893.35 1,359.37 59.64
2019-01-31 1,683.10 1,393.76 158.56
2018-10-31 1,549.80 1,535.45 141.03
2018-07-31 1,811.66 1,272.73 178.15
2018-04-30 2,004.12 1,116.45 181.60
2018-01-31 1,880.78 1,220.78 235.46
2017-10-31 1,609.41 1,300.75 140.40
2017-07-31 1,798.96 1,272.42 117.39
2017-04-30 1,788.27 1,206.60 195.82
2017-01-31 1,680.57 1,255.10 140.91
2016-10-31 1,526.80 1,410.15 106.75
2016-07-31 888.47 700.26 67.90
2016-04-30 979.54 629.18 68.57
2016-01-31 854.52 695.54 45.37
2015-10-31 756.65 830.38 39.61
2015-07-31 880.59 814.50 35.46
2015-04-30 977.47 636.75 125.21
2015-01-31 863.46 635.94 36.58
2014-10-31 758.69 820.26 29.84
2014-07-31 834.80 626.62 44.41
2014-04-30 921.12 800.10 307.43
2014-01-31 814.06 799.28 205.28
2013-10-31 758.55 798.07 114.23
2013-07-31 837.87 796.92 138.60
2013-04-30 902.73 489.76 237.74
2013-01-31 810.10 490.30 136.58
2012-10-31 752.43 490.37 43.99
2012-07-31 816.33 490.77 46.05
  • Vail Resorts's level of debt (71.8%) compared to net worth is high (greater than 40%).
  • The level of debt compared to net worth has been reduced over the past 5 years (86.7% vs 71.8% today).
  • Debt is well covered by operating cash flow (46.8%, greater than 20% of total debt).
  • Interest payments on debt are well covered by earnings (EBIT is 6.9x coverage).
X
Financial health checks
We assess Vail Resorts's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. Vail Resorts has a total score of 3/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

VAI Dividends

 What is Vail Resorts's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
2.97%
Current annual income from Vail Resorts dividends. Estimated to be 3.14% next year.
If you bought €2,000 of Vail Resorts shares you are expected to receive €59 in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you can get in a savings account? It is up there with the best dividend paying companies?
  • Vail Resorts's pays a higher dividend yield than the bottom 25% of dividend payers in Germany (1.44%).
  • Vail Resorts's dividend is below the markets top 25% of dividend payers in Germany (3.91%).
Upcoming dividend payment

Purchase Vail Resorts before the 'Buy Limit' to receive their next dividend payment.

Dividends are usually paid every 3 or 6 months, you can time your share purchase to take advantage of upcoming dividend payments.
Dividend payment calendar
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not wildly increasing/decreasing each year. This graph shows you the historical rate to count toward your assessment of the stock.

We also check to see if the dividend has increased in the past 10 years.
Raw Data
DB:VAI Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 10 Analyst Estimates (S&P Global) See Below
Germany Hospitality Industry Average Dividend Yield Market Cap Weighted Average of 7 Stocks 8%
Germany Market Average Dividend Yield Market Cap Weighted Average of 327 Stocks 3.2%
Germany Minimum Threshold Dividend Yield 10th Percentile 0.8%
Germany Bottom 25% Dividend Yield 25th Percentile 1.4%
Germany Top 25% Dividend Yield 75th Percentile 3.9%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

DB:VAI Future Dividends Estimate Data
Date (Data in $) Dividend per Share (annual) Avg. No. Analysts
2022-07-31 11.15 1.00
2021-07-31 8.22 3.00
2020-07-31 7.39 6.00
2019-07-31 6.46 6.00
DB:VAI Past Annualized Dividends Data
Date (Data in $) Dividend per share (annual) Avg. Yield (%)
2019-06-06 7.040 3.022
2019-03-08 7.040 3.231
2018-12-07 5.880 2.872
2018-09-28 5.880 2.298
2018-06-07 5.880 2.060
2018-03-08 5.880 2.540
2017-12-07 4.212 1.941
2017-09-28 4.212 1.868
2017-06-08 4.212 1.964
2017-03-10 4.212 2.144
2016-12-09 3.240 1.899
2016-09-26 3.240 2.056
2016-06-09 3.240 2.182
2016-03-10 3.240 2.491
2015-12-07 2.490 1.993
2015-09-28 2.490 2.207
2015-06-08 2.490 2.305
2015-03-12 2.490 2.427
2014-12-08 1.660 1.876
2014-09-24 1.660 1.939
2014-06-05 1.660 2.126
2014-03-12 1.660 2.421
2013-12-09 0.830 1.156
2013-09-27 0.830 1.163
2013-06-06 0.830 1.249
2013-03-06 0.830 1.338
2012-12-04 0.750 1.388
2012-09-25 0.750 1.332
2012-06-06 0.750 1.489
2012-03-06 0.750 1.745
2011-12-07 0.600 1.411
2011-09-22 0.600 1.428
2011-06-09 0.600 1.444

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Whilst dividend payments have been stable, Vail Resorts has been paying a dividend for less than 10 years.
  • Dividend payments have increased, but Vail Resorts only paid a dividend in the past 8 years.
Current Payout to shareholders
What portion of Vail Resorts's earnings are paid to the shareholders as a dividend.
  • Dividends paid are covered by earnings (1.2x coverage).
Future Payout to shareholders
  • Dividends after 3 years are not well covered by earnings (0.8x coverage).
X
Income/ dividend checks
We assess Vail Resorts's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can Vail Resorts afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. Vail Resorts has a total score of 2/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

VAI Management

 What is the CEO of Vail Resorts's salary, the management and board of directors tenure and is there insider trading?

Management is one of the most important areas of a company. We look at unreasonable CEO compensation, how long the team and board of directors have been around for and insider trading.
CEO
Rob Katz
COMPENSATION $3,378,398
AGE 51
TENURE AS CEO 13.3 years
CEO Bio

Mr. Robert A. Katz, also known as Rob, has been the Chief Executive Officer at Vail Resorts Inc., since February 28, 2006. Mr. Katz has been the Chairman of the Board of Rockresorts International LLC and Vail Resorts Lodging Company since March 2009 and has also been its Interim President since June 19, 2009. Mr. Katz served as the Chief Executive Officer at Vail Resorts Lodging Company and its Interim President since June 19, 2009. He has been the Chairman at Vail Resorts Inc. since March 2009. He has been an Executive Director of Vail Resorts Inc. since June 1999 and its Director since June 1996. He served as a Lead Director at Vail Resorts Inc. from June 2003 to February 2006. He oversees operations of RockResorts and Vail Resorts Lodging Company. Mr. Katz served as an Interim Head of Lodging Division of Vail Resorts Inc. He was associated with Apollo Management L.P. and served as its Senior Partner. He also serves as the Principal of Apollo Advisors L.P. He has been associated with Apollo Advisors since 1990. He was an Investment Banking Professional of Citigroup CIB and served as an Associate of New Street Capital Corporation. He serves as a Director of SpectraSite Inc., United Agri Products Inc., and Clark Retail Group Inc. He served as the Chairman of Ipcs Inc. from July 1, 2005 to November 2, 2006. He served as a Director of Horizon PCS Inc. from September 2000 to August 2003 and again from September 2004 to July 2005. He served as a Director of Ipcs Inc., until November 2, 2006 and Clark Brands, LLC. He served as a Director of Salant Corporation, Aris Industries Inc., Vinciv Corporation and Perry Ellis Menswear, LLC. He served as Director of Quality Distribution Inc. since June 1998. Mr. Katz received a Bachelor of Science in Economics from the University of Pennsylvania.

CEO Compensation
  • Rob's compensation has been consistent with company performance over the past year, both up more than 20%.
  • Rob's remuneration is about average for companies of similar size in Germany.
Management Team Tenure

Average tenure and age of the Vail Resorts management team in years:

5
Average Tenure
49
Average Age
  • The average tenure for the Vail Resorts management team is over 5 years, this suggests they are a seasoned and experienced team.
Management Team

Rob Katz

TITLE
Chairman & CEO
COMPENSATION
$3M
AGE
51
TENURE
13.3 yrs

Michael Barkin

TITLE
Executive VP & CFO
COMPENSATION
$2M
AGE
40
TENURE
6.2 yrs

David Shapiro

TITLE
Executive VP
COMPENSATION
$1M
AGE
48
TENURE
3.9 yrs

Kirsten Lynch

TITLE
Executive VP & Chief Marketing Officer
COMPENSATION
$2M
AGE
50
TENURE
7.9 yrs

Pat Campbell

TITLE
President of Mountain Division
COMPENSATION
$2M
AGE
55
TENURE
3.8 yrs

Ryan Siurek

TITLE
Chief Accounting Officer
AGE
46
TENURE
3.2 yrs

Timothy April

TITLE
Senior VP & Chief Information Officer
TENURE
0.7 yrs

Lynanne Kunkel

TITLE
Chief Human Resources Officer & Executive VP
TENURE
2.1 yrs

Chris Jarnot

TITLE
Executive Vice President of Mountain Division
AGE
51
TENURE
13.3 yrs

James O'Donnell

TITLE
Executive Vice President of Hospitality
AGE
48
TENURE
7.4 yrs
Board of Directors Tenure

Average tenure and age of the Vail Resorts board of directors in years:

9.3
Average Tenure
57
Average Age
  • The tenure for the Vail Resorts board of directors is about average.
Board of Directors

John Sorte

TITLE
Independent Director
COMPENSATION
$328K
AGE
71
TENURE
26.4 yrs

Rob Katz

TITLE
Chairman & CEO
COMPENSATION
$3M
AGE
51
TENURE
10.3 yrs

Roland Hernandez

TITLE
Lead Independent Director
COMPENSATION
$341K
AGE
60
TENURE
10.3 yrs

D. Sewell

TITLE
Independent Director
COMPENSATION
$296K
AGE
60
TENURE
6.4 yrs

John Redmond

TITLE
Independent Director
COMPENSATION
$286K
AGE
59
TENURE
11.3 yrs

Hilary Schneider

TITLE
Independent Director
COMPENSATION
$271K
AGE
57
TENURE
9.3 yrs

Peter Vaughn

TITLE
Independent Director
COMPENSATION
$271K
AGE
54
TENURE
6 yrs

Sue Decker

TITLE
Independent Director
COMPENSATION
$271K
AGE
55
TENURE
3.8 yrs

Michele Romanow

TITLE
Independent Director
COMPENSATION
$281K
AGE
33
TENURE
2.7 yrs
Who owns this company?
Recent Insider Trading
  • Vail Resorts insiders have only sold shares in the past 3 months.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price (€) Value (€)
12. Jun 19 Sell Patricia Campbell Individual 11. Jun 19 11. Jun 19 -13,556 €205.88 €-2,774,751
20. Mar 19 Sell Peter Vaughn Individual 18. Mar 19 18. Mar 19 -1,000 €190.97 €-190,970
18. Mar 19 Sell David Shapiro Individual 14. Mar 19 14. Mar 19 -5,312 €190.08 €-1,003,515
13. Dec 18 Sell John Sorte Individual 12. Dec 18 12. Dec 18 -2,134 €211.58 €-450,893
10. Oct 18 Sell Peter Vaughn Individual 04. Oct 18 04. Oct 18 -400 €221.08 €-88,433
X
Management checks
We assess Vail Resorts's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. Vail Resorts has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

VAI News

Simply Wall St News

VAI Company Info

Description

Vail Resorts, Inc., through its subsidiaries, operates mountain resorts and urban ski areas in the United States. The company operates through three segments: Mountain, Lodging, and Real Estate. The Mountain segment operates 11 mountain resorts, including Vail Mountain, Breckenridge Ski, Keystone, and Beaver Creek resorts in Colorado; Park City resort in Utah; Heavenly Mountain, Northstar, and Kirkwood Mountain resorts in the Lake Tahoe area of California and Nevada; Whistler Blackcomb in Canada; Stowe Mountain resort in Vermont; and Perisher in Australia, as well as 3 urban ski areas, such as Wilmot Mountain in Wisconsin, Afton Alps in Minnesota, and Mount Brighton in Michigan. Its resorts offer various winter and summer recreational activities, including skiing, snowboarding, snowshoeing, snowtubing, sightseeing, mountain biking, guided hiking, zip lines, challenge ropes courses, alpine slides and mountain coasters, children's activities, and other recreational activities; and ski and snowboard lessons, equipment rental and retail merchandise services, dining venues, private club operations, and other winter and summer recreational activities. This segment also leases its owned and leased commercial space to third party operators; and provides real estate brokerage services. The Lodging segment owns and/or manages various luxury hotels and condominiums under the RockResorts brand, and other lodging properties; various condominiums located in proximity to the company’s mountain resorts; destination resorts; and golf courses, as well as offers resort ground transportation services. This segment operates approximately 5,400 owned and managed hotel and condominium units. The Real Estate segment owns, develops, and sells real estate properties in and around the company’s resort communities. Vail Resorts, Inc. was founded in 1997 and is based in Broomfield, Colorado.

Details
Name: Vail Resorts, Inc.
VAI
Exchange: DB
Founded: 1997
$8,456,595,619
40,256,200
Website: http://www.vailresorts.com
Address: Vail Resorts, Inc.
390 Interlocken Crescent,
Broomfield,
Colorado, 80021,
United States
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
NYSE MTN Common Stock New York Stock Exchange US USD 04. Feb 1997
DB VAI Common Stock Deutsche Boerse AG DE EUR 04. Feb 1997
LSE 0LK3 Common Stock London Stock Exchange GB USD 04. Feb 1997
BMV MTN * Common Stock Bolsa Mexicana de Valores MX MXN 04. Feb 1997
Number of employees
Current staff
Staff numbers
6,100
Vail Resorts employees.
Industry
Leisure Facilities
Consumer Services
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/06/17 21:46
End of day share price update: 2019/06/17 00:00
Last estimates confirmation: 2019/06/10
Last earnings filing: 2019/06/06
Last earnings reported: 2019/04/30
Last annual earnings reported: 2018/07/31


All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.