/
DCF Valuation
Base-case fair value
$1.68
Intrinsic $2.24 · 25% MOS
Current price: $135.37
Base-case summary
Our base-case DCF for Vail Resorts Inc (MTN) projects 10 years of free cash flow growth at 2.0% for years 1–5 and 1.0% for years 6–10, anchored to a default 8% growth assumption, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $175M in trailing free cash flow, this produces an intrinsic value of $2.24 per share. A 25% safety margin gives a fair value of $1.68, suggesting the stock is currently 99% overvalued against the $135.37 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$175M
Cash & equivalents
$371M
Total debt
$3.3B
Shares outstanding
36M