Three independent discounted-cash-flow-style models value Vail Resorts, Inc. every trading day. 0 of 3 currently price MTN above its market price.
| Free Cash Flow model | $131.89 |
| Excess Profit model | $25.12 |
| Residual Earnings model | $134.19 |
| Dividend Discount model | $644.71 |
| Piotroski F-Score | 8 / 9 |
| Return on invested capital | +9.7% |
| Net debt / EBITDA | 7.6× |
| Gross margin | +100.0% |
| Revenue CAGR | -0.6% |
| Cash conversion | 2.8× |
| Dividend yield | +7.6% |
| Buyback yield | +3.8% |
These are StockKitty's default assumptions. In the app, the models recompute live as you adjust growth, discount rates, and margins — and the AI explains the bull case, bear case, and quality picture.
Open MTN in StockKitty