Vail Resorts, Inc. (MTN) is a prominent player in the mountain resort and ski industry, with a diverse portfolio of world-class mountain resorts and regional ski areas. The company's operations span across three reportable segments: Mountain, Lodging, and Real Estate, with the Mountain segment being the largest contributor to its revenue, accounting for approximately 88% of its net revenue in Fiscal 2023. The Mountain segment operates 41 destination mountain resorts and regional ski areas, offering a comprehensive resort experience to a diverse...
| S.No. | Ticker | Company | Market Cap | P/E | P/S | Total Debt (Qtr) |
|---|---|---|---|---|---|---|
| 1 | LVS | Las Vegas Sands Corp | 39.82 Bn | 24.48 | 3.06 | 15.78 Bn |
| 2 | WYNN | Wynn Resorts Ltd | 20.12 Bn | 2,860.00 | 4.09 | 12.20 Bn |
| 3 | MGM | MGM Resorts International | 9.16 Bn | 44.51 | 0.52 | 31.26 Bn |
| 4 | BYD | Boyd Gaming Corp | 8.33 Bn | -92.47 | 2.92 | 2.46 Bn |
| 5 | MTN | Vail Resorts Inc | 4.91 Bn | 196.79 | 4.35 | 3.38 Bn |
| 6 | HGV | Hilton Grand Vacations Inc. | 4.44 Bn | 83.82 | 0.89 | 7.28 Bn |
| 7 | CZR | Caesars Entertainment, Inc. | 3.93 Bn | -7.83 | 0.34 | 24.88 Bn |
| 8 | RRR | Red Rock Resorts, Inc. | 3.66 Bn | 20.78 | 2.12 | 3.41 Bn |
| Current Valuation | Value | Ind Avg | Percentile |
|---|---|---|---|
| EV to Assets EV to Assets | 0.96 | 1.18 | |
| EV to Cash from Ops. EV/CFO | 27.20 | 39.36 | |
| EV to Debt EV to Debt | 1.64 | 32.02 | |
| EV to EBIT EV/EBIT | 64.02 | 44.55 | |
| EV to EBITDA EV/EBITDA | 25.21 | 19.91 | |
| EV to Free Cash Flow [EV/FCF] EV/FCF | 49.89 | -82.04 | |
| EV to Market Cap EV to Market Cap | 1.13 | 4.40 | |
| EV to Revenue EV/Rev | 4.93 | 4.33 | |
| Price to Book Value [P/B] P/B | 6.59 | 3.49 | |
| Price to Earnings [P/E] P/E | 196.79 | 199.09 |
| Dividend Metrics | Value | Ind Avg | Percentile |
|---|---|---|---|
| Dividend Coverage Ratio Div Coverage (Qtr) | 0.82 | 2.40 | |
| Dividend Payout Ratio % Div Payout % (Qtr) | 126.90 | 38.73 | |
| Dividend per Basic Share Div per Share (Qtr) | 8.88 | 1.07 | |
| FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) | 87.32 | 21.58 | |
| Interest Coverage Int. cover (Qtr) | 3.04 | -1.90 |
| Growth Metrics | Value | Ind Avg | Percentile |
|---|---|---|---|
| Capex Growth (1y) % Capex 1y % (Qtr) | 2.20 | 7.02 | |
| Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) | 43.53 | 3.69 | |
| Dividend Growth (1y) % Div 1y % (Qtr) | 1.83 | 6.21 | |
| EBIAT Growth (1y) % EBIAT 1y % (Qtr) | 13.29 | -15.96 | |
| EBITDA Growth (1y) % EBITDA 1y % (Qtr) | 4.51 | -13.29 | |
| EBIT Growth (1y) % EBIT 1y % (Qtr) | 9.87 | -1.32 | |
| EBT Growth (1y) % EBT 1y % (Qtr) | 10.58 | -10.90 | |
| EPS Growth (1y) % EPS 1y % (Qtr) | 14.01 | 9.03 | |
| FCF Growth (1y) % FCF 1y % (Qtr) | 15.93 | 81.04 | |
| Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) | 2.20 | 4.33 |
| Liquidity Ratios | Value | Ind Avg | Percentile |
|---|---|---|---|
| Asset Utilization Ratio Asset Util Ratio (Qtr) | 0.52 | 0.49 | |
| Cash Payout Ratio Cash Payout (Qtr) | 0.40 | 0.11 | |
| Cash Ratio Cash Ratio (Qtr) | 0.31 | 0.59 | |
| Current Ratio Curr Ratio (Qtr) | 0.54 | 0.90 | |
| Debt to Equity Ratio Debt/Equity (Qtr) | 21.63 | 4.57 | |
| Interest Cover Ratio Int Coverage (Qtr) | 3.04 | -1.90 | |
| Times Interest Earned Times Interest Earned (Qtr) | 3.04 | -1.90 |
| Profitability | Value | Ind Avg | Percentile |
|---|---|---|---|
| EBITDA Margin % EBITDA Margin % (Qtr) | 28.50 | 18.45 | |
| EBIT Margin % EBIT Margin % (Qtr) | 18.45 | 11.71 | |
| EBT Margin % EBT Margin % (Qtr) | 12.37 | 4.06 | |
| Gross Margin % Gross Margin % (Qtr) | 28.10 | 47.91 | |
| Net Profit Margin % Net Margin % (Qtr) | 8.90 | 2.46 |