Vail Resorts, Inc. (MTN) Bundle
If you're looking at Vail Resorts, Inc. (MTN), you need to look past the top-line growth and focus on the unit economics, because the story is more complex than the headlines suggest. The company just closed its fiscal 2025 year with a respectable net income of $280.0 million and Resort Net Revenue hitting nearly $2.96 billion, a solid performance that shows the resilience of their destination model. But here's the rub: forward-looking indicators are flashing caution, as pass product sales for the critical 2025/2026 North American ski season are already down approximately 3% in units through September 2025, even though sales dollars are up 1%-that's a clear trade-off between volume and price. This is defintely a pivotal moment, as the market is reacting with a consensus Hold rating from analysts, reflecting the struggle to balance premium pricing power against the risk of declining customer volume. We need to break down exactly what a $844.1 million Resort Reported EBITDA really means for the company's debt structure and what actions you should take before the snow starts falling.
Revenue Analysis
If you are looking at Vail Resorts, Inc. (MTN), the direct takeaway is that its revenue growth is slowing, but the underlying business model, which is heavily reliant on the Epic Pass, remains resilient and drives the majority of the top line. For the fiscal year ending July 31, 2025, Vail Resorts, Inc. (MTN) reported total net revenue of approximately $2.964 billion, representing a year-over-year increase of only 2.74%.
This growth rate is defintely a point of caution, as it trails the broader US Resorts & Casinos industry's revenue growth rate, suggesting the company is facing some headwinds, possibly due to weather variability or market saturation in key regions. Still, the company's shift toward a high-volume, pre-paid pass model-the Epic Pass-is what maps the near-term financial risk.
The company's revenue streams are primarily divided into a few key areas, with the Mountain Segment being the most critical component. Here's the quick math on where the money comes from:
- Mountain Segment: This includes lift revenue (passes and tickets), ski school, dining, and retail/rental.
- Lodging Segment: This covers the hotels and managed condominiums.
- Real Estate: This is the smallest and most variable segment.
The Mountain Segment is the engine, contributing the bulk of the revenue. For fiscal year 2025, Resort net revenue-a combination of Mountain and Lodging-was $2,963.9 million.
The most significant change in their revenue stream over the past decade has been the aggressive move to season passes. This strategy creates a stable, upfront cash flow (a subscription model) that insulates the business from poor snow conditions later in the season. You can see the long-term strategic focus here: Mission Statement, Vision, & Core Values of Vail Resorts, Inc. (MTN).
Looking closer at the Mountain Segment, the lift revenue is the biggest slice of the pie. Total lift revenue for FY 2025 reached $1,503.2 million, an increase of 4.2% over the prior year. This increase was almost entirely driven by season pass product revenue, which grew by 4.2%, primarily due to higher pass pricing for the 2024/2025 North American ski season.
To be fair, the company saw a decline in total skier visits-down 3% across North American resorts-but they managed to grow revenue because of that pricing power and increased ancillary spend per guest. That's the power of the Epic Pass: it locks in the customer, and they spend more on-site, even if fewer people show up overall.
Here is a simplified breakdown of the core revenue drivers for the fiscal year 2025:
| Revenue Driver | FY 2025 Value (Approx.) | YoY Growth Rate | Key Insight |
| Total Net Revenue | $2.964 Billion | +2.74% | Slowing growth compared to historical trends. |
| Total Lift Revenue | $1.503 Billion | +4.2% | The core driver, heavily weighted toward pass sales. |
| Ski School Revenue | Increased by $5.3 Million | +1.7% | Growth driven by increased lesson pricing and the acquisition of Crans-Montana. |
The acquisition of Crans-Montana in Switzerland also contributed incremental non-pass and ski school revenue, adding a new international dimension to the revenue mix. This expansion is a clear action to diversify beyond North American weather dependency, but it's still a small contributor to the overall $2.964 billion total.
Profitability Metrics
You need to know if Vail Resorts, Inc. (MTN) is just growing revenue or actually turning that revenue into solid profit. The quick answer is that their net profitability improved in fiscal year 2025, but their operating margins still lag the broader hospitality sector, which is a key risk to monitor.
For the fiscal year ending July 31, 2025, Vail Resorts, Inc. reported total revenue of $2.96 billion. This top-line figure translated into a Gross Profit of $1.268 billion, resulting in a Gross Profit Margin of approximately 42.84% (Here's the quick math: $1.268B / $2.96B). The company's net income attributable to Vail Resorts, Inc. for the year was $280.0 million, giving a Net Profit Margin of 9.46%.
Operating Efficiency and Industry Comparison
The real story is in the middle of the income statement, where operational efficiency lives. We look at Resort Reported EBITDA (Earnings Before Interest, Taxes, Depreciation, and Amortization), which is a common proxy for operating profit in the resort business, to see how well they manage costs before capital structure and taxes.
In FY 2025, Vail Resorts, Inc.'s Resort Reported EBITDA was $844.1 million. This gives an estimated Resort EBITDA Margin of 28.52%. This margin is what you need to focus on because it shows the core business's health.
When you compare this to the broader U.S. hospitality sector, which reported an average Gross Operating Profit (GOP) margin of 37.7% in the first half of 2025, Vail Resorts, Inc. appears to be running leaner on a comparable basis. While a ski resort model has higher fixed costs than many hotels, that 9-point gap suggests a structural difference or a need for better cost control.
- Gross Profit Margin: 42.84%
- Operating (EBITDA) Margin: 28.52%
- Net Profit Margin: 9.46%
Profitability Trends and Actions
The overall trend is positive, but it's a slow climb. Net income saw a solid jump from $231.1 million in fiscal 2024 to $280.0 million in fiscal 2025, but the Gross Profit Margin was defintely stable, increasing only slightly by 0.2% year-over-year. This tells you that while revenue is up, the cost of generating that revenue is rising at a similar pace.
To combat this, management is taking clear action. They launched a multi-year resource efficiency transformation plan, which is targeting roughly $100 million in annualized cost savings by the end of fiscal 2026. This includes a 14% reduction in corporate headcount. The success of this plan is crucial for driving real operating leverage and pushing that EBITDA margin closer to the higher end of the leisure industry average.
What this estimate hides is the impact of unpredictable weather, which can easily cost millions in a single season, as seen in recent years. You can dive deeper into the forces shaping their business model by Exploring Vail Resorts, Inc. (MTN) Investor Profile: Who's Buying and Why?
Debt vs. Equity Structure
You want to know how Vail Resorts, Inc. (MTN) is funding its growth, and the short answer is: heavily through debt. As of July 2025, the company's debt-to-equity (D/E) ratio is high, sitting around 4.56x, which is a significant reliance on borrowed money compared to shareholder capital.
This isn't necessarily a red flag for a capital-intensive business like a resort operator, but it's defintely a point of caution. For context, the average D/E ratio for the Leisure Facilities industry is closer to 1.23x. Vail Resorts, Inc. (MTN) is clearly a high-leverage player in a high-capital industry, using debt to fuel its aggressive expansion and share buyback programs.
Here's the quick math on their capital structure, based on the fiscal year ending July 31, 2025:
- Total Debt: Approximately $3.44 billion.
- Total Shareholder Equity: Approximately $753.9 million.
The company's long-term debt alone was about $2.595 billion as of July 31, 2025, with total liabilities due within 12 months (short-term liabilities) at roughly $1.67 billion. This structure shows a strategy of using long-term financing-like corporate bonds and term loans-to acquire and upgrade its vast portfolio of resorts, which is a common practice when assets are tangible and long-lived.
Vail Resorts, Inc. (MTN) has been proactive in managing its debt maturity schedule this year. In June 2025, the company issued $500 million in Senior Notes due in 2030, carrying a 5.625% interest rate. This move was a classic refinancing play, primarily to address the upcoming maturity of its 0.0% Convertible Senior Notes due in January 2026.
They are swapping near-term, low-interest convertible debt for longer-term, higher-interest straight debt. That's a smart way to extend the debt runway, but it also locks in a higher interest expense going forward. The proceeds also helped fund a $200 million share repurchase completed in June 2025. This is how they balance debt and equity: they use debt to buy back shares, effectively reducing the equity base and boosting earnings per share (EPS)-a financial engineering move that increases leverage but rewards shareholders.
In January 2025, Vail Resorts, Inc. (MTN) also expanded its revolving credit facility by $100 million to a total of $600 million, plus securing a $450 million delayed draw term loan. This gives them significant liquidity (cash on hand plus available credit) for future capital expenditures (CapEx) or opportunistic acquisitions. They manage the high D/E ratio by maintaining strong cash flow and liquidity, but still, the high leverage means any operational misstep or a weak ski season could quickly amplify financial risk. To understand the players betting on this strategy, you should check out Exploring Vail Resorts, Inc. (MTN) Investor Profile: Who's Buying and Why?
Liquidity and Solvency
You need to know if Vail Resorts, Inc. (MTN) can cover its short-term bills, and the simple answer is: not with its current liquid assets alone. The company operates with a structural liquidity deficit, which is common in a subscription-heavy, capital-intensive business, but it's defintely something to watch.
The core liquidity metrics-the current ratio and the quick ratio-both signal a tight short-term position. The current ratio (current assets divided by current liabilities) for Vail Resorts, Inc. as of July 2025 was a low 0.63. This means for every dollar of short-term liability, the company only has 63 cents in current assets to cover it. The quick ratio (or acid-test ratio), which excludes inventory, is even tighter at 0.56 as of November 2025. That's a clear red flag for traditional analysis, but it's a necessary context for a business model that relies heavily on upfront season pass sales.
Working Capital and Structural Deficit
The working capital trend confirms this structural deficit. Working capital is simply current assets minus current liabilities, and Vail Resorts, Inc. has been operating with a negative balance. As of the last reported period, the Net Working Capital was approximately ($617.84 Million). This negative figure is primarily driven by the large deferred revenue balance from the sale of its popular Epic Passes, which are paid for upfront but are recognized as revenue and a liability until the ski season begins.
- Negative working capital is a norm for them.
- The change in working capital (TTM through July 2025) was a small outflow of ($26 Million).
- This model works, but it demands constant vigilance on cash flow.
Cash Flow Statement Overview
The cash flow statement tells a more complete story, showing how the company is generating and using its cash despite the balance sheet deficit. For the fiscal year ending in 2025, the company's ability to generate cash from its core operations remains a significant strength, which is what offsets the low liquidity ratios.
Here's the quick math on the major cash flow movements, based on the most recent annual data:
| Cash Flow Activity | Amount (USD Millions) | Trend Insight |
|---|---|---|
| Operating Cash Flow (OCF) | $554.87 Million | Strong, consistent cash generation from operations. |
| Investing Cash Flow (ICF) | ($204.50 Million) | Significant capital expenditure for resort maintenance and expansion. |
| Financing Cash Flow (FCF) | ($242.65 Million) | Primarily driven by debt servicing and dividend payments. |
The strong Operating Cash Flow (OCF) of $554.87 Million is the engine that funds the company's capital expenditures (CapEx) and its dividend. The Investing Cash Flow of ($204.50 Million) confirms a continued commitment to improving resort infrastructure, which is necessary to maintain their competitive edge. Financing Cash Flow is negative at ($242.65 Million), reflecting the cost of debt and the dividend payout.
Liquidity Strengths and Concerns
The primary strength is the business model itself: the massive, early influx of cash from Epic Pass sales. This cash is what allows the company to operate with a negative working capital position and still meet its obligations. The consistent, strong OCF is the ultimate liquidity backstop. The main concern, however, is that any significant, unexpected drop in early season pass sales, or a major capital market disruption, would expose the low current and quick ratios. If you are looking for a deeper dive into the valuation and strategy, check out the full post: Breaking Down Vail Resorts, Inc. (MTN) Financial Health: Key Insights for Investors.
Next step: Portfolio Manager: Model a 10% and 20% downside scenario on Epic Pass pre-sales for the next fiscal year by month-end.
Valuation Analysis
You're looking at Vail Resorts, Inc. (MTN) and wondering if the price you're paying today is justified by the company's fundamentals. The short answer is that the market currently sees it as fairly valued, but with a clear upside if they execute on their guidance. The consensus from analysts is a Hold rating, with an average price target that suggests a decent jump from the current trading level.
As of November 2025, the stock is trading around $146.12, but the average one-year price target is closer to $175.60. Here's the quick math: that's an implied upside of roughly 20.1%. Still, you have to be a trend-aware realist: the stock has dropped about 17.17% over the last 12 months, which tells you the market has been punishing them for something, likely the recent miss on earnings estimates and cautious guidance.
A look at the key valuation multiples for the 2025 fiscal year (FY) shows a mixed picture, which is why the consensus is 'Hold'-it's not a screaming buy, but it's defintely not a sell either. We use these ratios to gauge if the stock is cheap or expensive relative to its earnings, assets, and cash flow before interest, taxes, depreciation, and amortization (EBITDA).
- Price-to-Earnings (P/E) Ratio: 20.10x
- Price-to-Book (P/B) Ratio: 12.54x
- Enterprise Value-to-EBITDA (EV/EBITDA): 9.98x
The P/E ratio of 20.10x is reasonable for a company with Vail Resorts' market position, but the P/B ratio of 12.54x is quite high. This high Price-to-Book tells you that the market values the company significantly more than the accounting value of its assets, reflecting the immense value of its land, resorts, and the Epic Pass ecosystem, which traditional book value doesn't fully capture. The EV/EBITDA of 9.98x (based on TTM EBITDA of $870 million through July 2025) is relatively low compared to its historical median of 15.91x, suggesting a potential undervaluation based on cash flow generation.
The dividend story is where things get interesting, and frankly, a bit concerning. Vail Resorts is currently paying an annual dividend of $8.88 per share, giving a high dividend yield of about 6.01%. But the payout ratio is a whopping 119.84% based on trailing earnings. This means the company is paying out more in dividends than it earns, which is not sustainable long-term without tapping into cash reserves or taking on more debt. They are paying you a great yield, but you need to watch their cash flow closely to ensure that dividend is safe.
The analyst community is split, which solidifies the 'Hold' view. Out of the 12 brokerages covering the stock, three recommend a Buy, six a Hold, and three a Sell. This lack of strong conviction confirms that the core valuation metrics are largely in line with expectations, but the high debt load and weather-dependent business model introduce risk. If you want to dig deeper into who owns the stock and why, you should be Exploring Vail Resorts, Inc. (MTN) Investor Profile: Who's Buying and Why?
| Valuation Metric | Vail Resorts (MTN) Value (FY 2025) | Interpretation |
|---|---|---|
| P/E Ratio (TTM) | 20.10x | Reasonable for a market leader. |
| Price-to-Book (P/B) Ratio | 12.54x | High, reflects significant intangible asset value (brand, passes). |
| EV/EBITDA (TTM) | 9.98x | Lower than historical median, suggesting potential cash flow undervaluation. |
| Dividend Yield | 6.01% | High, but potentially unsustainable. |
| Payout Ratio (on Earnings) | 119.84% | Not sustainable; a red flag for dividend safety. |
Your next step should be to monitor the upcoming Epic Pass sales data, as that is the true engine of their recurring revenue and the biggest lever for future earnings growth. If pass sales beat expectations, that $175.60 target will look conservative very quickly.
Risk Factors
You're looking at Vail Resorts, Inc. (MTN) and seeing a global leader, but every mountain has its crevasses. The biggest risk here is a simple one: weather. The company can't control the snow, and that variability hits the bottom line hard, but there are also significant internal challenges around guest visitation and cost management that are actively being addressed.
In fiscal year 2025, the company's Resort Reported EBITDA came in at $844.1 million, a modest 2.3% growth from the prior year. However, this result was achieved despite headwinds like record-low snowfall in Australia, which cost the company an estimated $9 million in EBITDA. That's the external risk in a nutshell: a poor snow season anywhere in the world, from North America to Australia, directly cuts into your profit.
External Risks: Climate and Competition
The core external risk for Vail Resorts, Inc. (MTN) is climate change, which translates into weather variability and operational risk. This isn't just a long-term problem; it's a near-term financial reality. For instance, North American total ski visits were down around 3% in fiscal 2025, a clear sign of the impact of challenging weather and softer demand. Plus, you have to consider the competition from rival multi-resort passes, which forces Vail Resorts to constantly tweak its Epic Pass pricing and offerings to maintain market share.
- Weather Variability: Directly impacts visitation and ancillary spending (dining, rentals).
- Macroeconomic Headwinds: Softer resort spending and visitation trends suggest consumers are still cautious with discretionary destination travel.
- Cost Inflation: Higher operating costs, which the company is fighting to contain, continue to weigh on margins.
Honestly, you can't understate how much the weather matters. It's the single biggest swing factor.
Operational and Strategic Challenges
Internally, the biggest strategic risk is the recurring softness in visitation trends, which management acknowledged in their recent filings. Total net revenue grew by 2.7% to $2,964.3 million in fiscal 2025, but that growth was largely driven by price increases, not volume, as pass unit sales for the upcoming 2025/2026 season decreased by approximately 3%. This suggests a lag in adapting guest engagement methods and optimizing their lift ticket strategy, which CEO Robert Katz has directly addressed.
Here's the quick math on the financial strain: Free cash flow for fiscal 2025 declined by a significant 15% to $320 million, which limits capital flexibility even with a net income of $280.0 million. The company needs to defintely reverse that cash flow trend.
Mitigation and Turnaround Plan
The good news is that management has a clear plan to mitigate these operational and financial risks. They are executing a two-year Resource Efficiency Transformation Plan to generate $100 million in annualized cost efficiencies by the end of fiscal 2026. This includes a 14% reduction in corporate headcount and a focus on streamlining operations.
The Epic Pass itself is a massive risk mitigator (a form of prepayment hedge), as it locks in a significant portion of lift revenue well before the season starts. They're also introducing new initiatives like Epic Friend Tickets to drive guest engagement and encourage earlier pass purchases. If you want to dive deeper into the company's long-term vision, you can read their Mission Statement, Vision, & Core Values of Vail Resorts, Inc. (MTN).
| Risk Type | FY2025 Impact/Metric | Mitigation Strategy |
|---|---|---|
| External (Weather) | $9M EBITDA loss from Australian season | Epic Pass pre-sale model; Geographic diversification |
| Operational (Visitation) | 3% decline in North American skier visits | New Epic Friend Tickets; Enhanced guest engagement focus |
| Financial (Cost/Efficiency) | Free Cash Flow declined 15% to $320 million | Resource Efficiency Transformation Plan (targeting $100 million in savings by FY2026) |
The turnaround is underway, but execution risk remains high. Management needs to deliver on those cost savings while simultaneously reigniting visitation growth.
Growth Opportunities
You're looking for where Vail Resorts, Inc. (MTN) will find its next gear of growth, and the answer isn't just in new acquisitions-it's in optimization and a deeper lock-in of the existing customer base. The company's strategy for the near-term is a precise blend of cost discipline, international expansion, and leveraging their massive, data-rich ecosystem.
This approach is built on two key pillars: squeezing more efficiency from their 42 resorts and converting their Epic Pass holders into higher-spending guests. For fiscal year 2025, Vail Resorts reported an annual revenue of $2.96 billion, representing a 2.74% growth, and a net income of $280 million. The focus now is on accelerating those margins.
Key Growth Drivers: Efficiency and Ecosystem
The biggest immediate driver isn't a new mountain; it's the two-year Resource Efficiency Transformation Plan. This initiative is designed to generate $100 million in annualized cost efficiencies by the end of fiscal year 2026 by scaling operations and implementing global shared services. In FY2025 alone, the plan delivered $37 million in savings, showing a real commitment to operational leverage.
Plus, the return of Rob Katz as CEO in May 2025 was a clear signal to the market, evidenced by an 11% jump in the stock price, reinforcing confidence in their core strategy. That kind of leadership stability defintely matters when you're executing a large-scale transformation.
- Product Innovation: The introduction of 'Epic Friend tickets' for the 2025/2026 season is a smart move. It drives new lift ticket sales while acting as a powerful tool for future pass conversion.
- Market Expansion: The Epic Pass continues its strategic international creep, adding world-class destinations like Sölden and Silvretta Montafon in Austria.
- Ancillary Revenue: Non-lift revenue, which made up 35% of Mountain segment revenue in 2024, is a major focus. Initiatives like 'My Epic Gear,' a subscription-based gear rental platform, aim to capture more of the guest's total spend.
Future Projections and Capital Allocation
The company's full-year Resort Reported EBITDA guidance for fiscal 2025 was reaffirmed between $838 million and $894 million. Looking ahead, analysts expect earnings per share (EPS) to grow from $7.62 to $8.25 in the next year, an 8.27% increase. Here's the quick math: that growth is fueled by both the cost savings and the continued pricing power of the Epic Pass.
Vail Resorts is backing this growth with substantial capital investment. For calendar year 2025, they plan to invest approximately $198 million to $203 million in core capital, which includes projects like completing the multi-year transformational investments at key base areas like Breckenridge Peak 8 and Keystone River Run. They are also investing $45 million in growth capital for European resorts, including $41 million at Andermatt-Sedrun.
What this estimate hides is the risk of weather volatility, but their advanced commitment business model (selling passes upfront) helps hedge against this, providing stable, recurring revenue. You can read more about their core philosophy here: Mission Statement, Vision, & Core Values of Vail Resorts, Inc. (MTN).
| Metric | FY2025 Actual/Guidance | FY2026 Analyst Projection | Long-Term (FY2028) Projection |
| Annual Revenue | $2.96 billion | N/A | $3.3 billion |
| Net Income | $240 million to $316 million | $201 million to $276 million | $326.6 million |
| Resort Reported EBITDA | $838 million to $894 million | $842 million to $898 million | N/A |
| EPS Growth (YoY) | N/A | 8.27% | N/A |
Competitive Moat: Irreplaceable Assets and Data
Vail Resorts' most durable competitive advantage (moat) is their portfolio of irreplaceable physical assets. You can't just build a new Vail Mountain. They own and operate 42 mountain resorts, giving them economies of scale that competitors struggle to match. This ownership model allows for end-to-end control of the guest experience-from the lift to dining and lodging-which is essential for driving that high-margin ancillary spend.
Their integrated model also provides extensive guest data, a tool they leverage to optimize pricing and inform capital investments in the highest-return areas across their entire network. This data-driven approach is what separates the Epic Pass from a simple multi-resort ticket.

Vail Resorts, Inc. (MTN) DCF Excel Template
5-Year Financial Model
40+ Charts & Metrics
DCF & Multiple Valuation
Free Email Support
Disclaimer
All information, articles, and product details provided on this website are for general informational and educational purposes only. We do not claim any ownership over, nor do we intend to infringe upon, any trademarks, copyrights, logos, brand names, or other intellectual property mentioned or depicted on this site. Such intellectual property remains the property of its respective owners, and any references here are made solely for identification or informational purposes, without implying any affiliation, endorsement, or partnership.
We make no representations or warranties, express or implied, regarding the accuracy, completeness, or suitability of any content or products presented. Nothing on this website should be construed as legal, tax, investment, financial, medical, or other professional advice. In addition, no part of this site—including articles or product references—constitutes a solicitation, recommendation, endorsement, advertisement, or offer to buy or sell any securities, franchises, or other financial instruments, particularly in jurisdictions where such activity would be unlawful.
All content is of a general nature and may not address the specific circumstances of any individual or entity. It is not a substitute for professional advice or services. Any actions you take based on the information provided here are strictly at your own risk. You accept full responsibility for any decisions or outcomes arising from your use of this website and agree to release us from any liability in connection with your use of, or reliance upon, the content or products found herein.