Vail Resorts Inc
Vail Resorts Inc (MTN) is listed on NYSE and classified in Resorts & Casinos, part of the Consumer Cyclical sector. It is headquartered in Broomfield, United States and has 6,500 employees. The company is worth $5.28B and trades at 36.2x its earnings of the last twelve months; the median for its sector is 17.7x. Revenue was $2.84B in fiscal 2026, down 4.3% from the year before. Net income was $147.54M. The share price is 9.3% below its 52-week high of $163.34. It pays a dividend yielding 5.99%. 4 of the 38 superinvestors we track held it at the end of Q2 2026. The largest position belongs to Two Sigma (Two Sigma Investments), at $29.35M. In that quarter, 1 of them opened or added to the position and 3 reduced it. No open-market insider trades in it were filed over the last 30 days.
Written from the data on this page: SEC filings (13F, Form 4, annual reports) and market prices.
Year by year, from the annual reports; dividends from the payments themselves.
Bars are year-end balances; lines are what happened during the year.
Major managers that reported this stock in their latest 13F.
▼ -54.5% over 5Y.
today you would have $540.70▼ -45.9%
Dividends reinvested, splits accounted for. Past prices say what happened, not what will.
The last 18 closed years, each at that year’s closing price and reported numbers.
| Indicator | Median | 2026 | 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Year-end price | $151.01 | $132.80 | $187.45 | $213.47 | $238.35 | $327.90 | $278.96 | $239.83 | $210.82 | $212.47 | $161.31 | $127.99 | $91.13 | $75.23 | $54.09 | $42.36 | $52.04 | $37.80 |
Seven formulas applied to the reported numbers, each with its assumption next to the result. None of them predicts a price.
Square root of 22.5 × earnings × book value. Blind to intangibles, so it undervalues software and brands.
Earnings growing 5.7% a year plus a 6.0% dividend yield. Growth capped at 25%.
Median P/E of 17.7 among peers in the sector.
Median P/E of 40.5 across this company’s own years on record.
Cash flow growing 5.7% a year for 10 years, discounted at 10%, then 2.5% forever.
Sector median of 10.3x operating profit, less net debt. Banks have no EBITDA.
Dividend growing 6.3% a year against a 7.8% required return, from the stock’s beta.
Companies of similar size in Consumer Cyclical, for comparison. The columns are the same ones above, in the same order.
| Stock | Price | P/E | P/B | Dividend yield | ROE | Market cap |
|---|---|---|---|---|---|---|
| IBPInstalled Building Products, Inc. | $198.13 | 20.3x | 8.2x | 1.69% | 38.45% | $5.27B |
| BYDBoyd Gaming Corp | $72.27 | 3.2x | 2.1x | 1.11% | 93.08% | $5.25B |
| RUSHARush Enterprises Inc \tx\ | $45.54 | 20.6x | 2.3x | 1.23% | 11.79% | $5.32B |
| ANAutonation Inc | $161.84 |
| P/E | 40.5x | 36.7x | 17.6x | 30.8x | 31.9x | 27.9x | 104.8x | 115.3x | 32.8x | 23.1x | 40.7x | 40.2x | 41.7x | 118.4x | 73.0x | 120.2x | 45.1x | 62.7x | 28.4x |
| P/S | 2.7x | 1.9x | 1.6x | 2.4x | 2.8x | 3.8x | 6.9x | 5.7x | 4.3x | 4.2x | 4.5x | 3.6x | 3.3x | 2.6x | 2.4x | 1.9x | 1.3x | 2.1x | 1.4x |
| P/B | 5.7x | 22.4x | 11.2x | 9.9x | 8.1x | 6.0x | 8.3x | 8.5x | 6.4x | 5.4x | 5.4x | 6.7x | 5.4x | 4.0x | 3.3x | 2.4x | 1.8x | 2.4x | 1.8x |
| EPS | $4.12 | $7.53 | $6.09 | $6.69 | $8.55 | $3.13 | $2.42 | $7.32 | $9.13 | $5.22 | $4.01 | $3.07 | $0.77 | $1.03 | $0.45 | $0.94 | $0.83 | $1.33 |
| Dividend yield | 2.00% | 4.41% | 6.69% | 4.74% | 3.86% | 3.21% | 0.54% | 0.63% | 2.94% | 2.79% | 1.98% | 2.01% | 1.95% | 1.82% | 1.10% | 1.39% | 1.06% | — | — |
| Payout | 85.26% | 161.65% | 117.93% | 145.81% | 123.17% | 89.36% | 56.23% | 72.73% | 96.17% | 64.40% | 80.69% | 80.80% | 81.17% | 215.58% | 80.49% | 167.11% | 47.87% | — | — |
| Profit margin | 7.35% | 5.20% | 9.45% | 8.01% | 9.20% | 13.77% | 6.69% | 5.03% | 13.26% | 18.89% | 11.04% | 9.35% | 8.20% | 2.27% | 3.37% | 1.61% | 2.96% | 3.40% | 4.87% |
| ROE | 13.32% | 61.34% | 65.96% | 32.55% | 26.48% | 21.58% | 8.02% | 7.51% | 20.07% | 23.90% | 13.40% | 17.12% | 13.24% | 3.47% | 4.58% | 2.05% | 4.16% | 3.85% | 6.27% |
Median of the years shown; P/E years above 200x are left out.
The average of the method families that answered, not of the seven numbers: four of the seven start from the same earnings per share.
7 methods answered, across 4 families.
Room for errors in the reported numbers.
+47.0% from the average.
Models, not forecasts, and not investment advice. How each formula works →
| 7.1x |
| 2.4x |
| 0.00% |
| 32.77% |
| $5.35B |
| RRRRed Rock Resorts, Inc. | $50.43 | 17.4x | 17.1x | 4.05% | 108.94% | $5.14B |
| FNDFloor & Decor Holdings, Inc. | $48.17 | 22.5x | 2.1x | 0.00% | 9.69% | $5.13B |