← Scroll for more →
Vail Resorts Inc (MTN)
Services-Miscellaneous Amusement & Recreation
Latest Price
$154.53
TTM P/E
34.19
Normalized P/E
19.13
TTM Div Yield
5.75%
Fwd Div Yield
5.75%
Book Value
15.48
P/B Ratio
9.98
Valuation metrics
adjust assumptions →EPS: $4.12
Book value / share: $6.75
Formula: √(22.5 × EPS × BVPS)
Graham Number
$25.01
84% downside
Norm. op. income: $491M (median of 7yr)
Tax rate: 24%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$8.71
94% downside
Base FCF: $325M (median of recent 5yr)
Growth: 0%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$14.30
91% downside
EPS: $4.12
Target P/E: 16×
Formula: EPS × P/E
P/E Fair Value
$65.92
57% downside
Institutional Ownership
100.0% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| Bamco Inc | 6.54M | $889.0M | 18.34% | +1.49M | 2026-06-30 |
| Capital World Investors | 4.36M | $593.0M | 12.22% | -70.2K | 2026-06-30 |
| Capital International Investors | 3.82M | $520.0M | 10.72% | -193.0K | 2026-06-30 |
| BlackRock, Inc. | 3.41M | $464.0M | 9.58% | +36.8K | 2026-06-30 |
| Oasis Management Co Ltd. | 2.33M | $317.0M | 6.54% | -559.4K | 2026-06-30 |
| Geode Capital Management, LLC | 1.73M | $236.0M | 4.86% | +44.5K | 2026-06-30 |
| Vanguard Portfolio Management LLC | 1.70M | $231.0M | 4.77% | +8.4K | 2026-06-30 |
| Vanguard Capital Management LLC | 1.60M | $218.0M | 4.50% | -2.1K | 2026-06-30 |
| UBS Group AG | 1.51M | $205.0M | 4.23% | +784.9K | 2026-06-30 |
| First Pacific Advisors, LP | 1.30M | $177.0M | 3.66% | +128.6K | 2026-06-30 |