Vail Resorts Inc. (MTN) intrinsic value & 10-year financials
Vail Resorts Inc. (MTN) has a Graham intrinsic value of $149.42 per share. At $151.01 on Oct 17, 2026, the stock trades 1% above that value. Over the last 10 fiscal years revenue grew 7.1% a year to $3.0B, with an average return on invested capital of 12.0%.
- Graham intrinsic value
- $149.42
- Share price (Oct 17, 2026)
- $151.01
- Price vs Graham value
- 1% above
- Market cap
- $5.6B
- Revenue (FY2025)
- $3.0B
- Revenue growth (10-yr CAGR)
- 7.1%
- ROIC (10-yr avg)
- 12.0%
- Free cash flow (FY2025)
- $319.7M
MTN 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $3.0B | $280.0M | $7.53 | $319.7M | 18.9% | 14.3% |
| FY2024 | $2.9B | $230.4M | $6.07 | $375.6M | 17.0% | 10.9% |
| FY2023 | $2.9B | $268.1M | $6.74 | $324.7M | 17.5% | 11.9% |
| FY2022 | $2.5B | $347.9M | $8.55 | $517.7M | 23.8% | 15.3% |
| FY2021 | $1.9B | $127.8M | $3.13 | $410.2M | 13.7% | 8.1% |
| FY2020 | $2.0B | $98.8M | $2.42 | $222.6M | 11.4% | 6.7% |
| FY2019 | $2.3B | $301.2M | $7.32 | $442.2M | 21.0% | 13.7% |
| FY2018 | $2.0B | $379.9M | $9.13 | $411.0M | 20.3% | 15.3% |
| FY2017 | $1.9B | $210.6M | $5.22 | $312.5M | 19.9% | 11.7% |
| FY2016 | $1.6B | $149.8M | $4.01 | $317.5M | 17.7% | 11.7% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
VAIL RESORTS INC has demonstrated mature, steady growth, with revenue compounding at 7.1% annually over the past decade.
VAIL RESORTS INC returns on capital have been average, hovering around 12.0% ROIC over the decade.
Over the decade, VAIL RESORTS INC shows that the company has leveraged its balance sheet to sustain operations.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, VAIL RESORTS INC is modeled at 7.2% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $149.42 per share.