Loading...

MTN: Share Repurchases And Focus On Experiences Will Drive Future Upside

Published
29 Sep 24
Updated
06 Jan 26
Views
243
n/a
n/a
AnalystConsensusTarget's Fair Value
n/a
Loading
1Y
-23.2%
7D
2.9%

Author's Valuation

US$175.2721.4% undervalued intrinsic discount

AnalystConsensusTarget Fair Value

Last Update 06 Jan 26

Fair value Increased 0.89%

MTN: Expanded Buybacks And New On Mountain Experiences Will Support Value Creation

Analysts have nudged their price target on Vail Resorts higher to about US$175 from roughly US$174, reflecting updated assumptions around fair value, discount rate, revenue growth, profit margins and future P/E expectations.

What's in the News

  • Vail Resorts is rolling out new food and beverage concepts across its Colorado resorts this winter, including Breckenridge, Vail Mountain, Beaver Creek, Keystone and Crested Butte, with a focus on themed dining experiences and social media friendly offerings (Product-Related Announcements).
  • The company announced a partnership with Frisco-based Outer Range Brewing Co., bringing custom beer offerings and limited-run, resort specific can designs to on mountain locations at its Colorado destinations (Product-Related Announcements).
  • Across Breckenridge, new experiences range from stuffed waffles and hot chocolates on Main Street to ramen, BBQ platters, après focused menus and grab and go options across the Five Peaks. The aim is to tie food more closely to how guests use the mountain (Product-Related Announcements).
  • Vail Mountain is highlighting more leisurely dining formats, such as a Martini Lunch for Two at The 10th and an Alpine themed pairing at Two Elk Biergarten. It is also offering refreshed classics at MidVail and a reimagined sun terrace area (Product-Related Announcements).
  • From August 1, 2025 to November 30, 2025, Vail Resorts repurchased 200,000 shares for US$25 million, completing a total of 11,260,183 shares repurchased for US$1.42444b under the buyback that was announced on March 13, 2006 (Buyback Tranche Update).

Valuation Changes

  • Fair Value: updated modestly from about US$173.73 to roughly US$175.27 per share, representing a very small upward adjustment.
  • Discount Rate: revised slightly higher from about 10.05% to around 10.26%, which typically signals a somewhat more cautious stance in the model.
  • Revenue Growth: adjusted from roughly 2.98% to about 2.75%, reflecting a small reduction in modeled growth.
  • Net Profit Margin: moved from about 9.89% to around 9.71%, a minor trim to the profitability assumption.
  • Future P/E: increased from about 22.42x to roughly 23.23x, indicating a slightly higher valuation multiple applied in the updated assumptions.

Key Takeaways

  • Cost efficiencies and technology investments are set to enhance net margins, leading to improved earnings and customer satisfaction.
  • International expansion and shareholder returns reflect strategic growth and strong capital management, with focus on new markets and revenue diversification.
  • Instability in visitation patterns and economic uncertainties could strain Vail Resorts' future revenues and margins, with additional risks from currency fluctuations.

Catalysts

About Vail Resorts
    Through its subsidiaries, operates mountain resorts and regional ski areas in the United States and internationally.
What are the underlying business or industry changes driving this perspective?
  • Vail Resorts is on track to deliver $100 million in annualized cost efficiencies by the end of fiscal year 2026 through its Resource Efficiency Transformation Plan, which could positively impact earnings by improving net margins.
  • Continued investment in guest experience through lift, terrain, and food and beverage expansions, along with technology upgrades like My Epic App and AI capabilities, are expected to drive higher ancillary revenue and overall customer satisfaction, contributing positively to revenue growth.
  • The Epic Pass and Epic Day Pass programs are expected to continue growing, with a 7% average price increase for the 2025-2026 season, which should contribute positively to lift ticket revenue and overall EBITDA.
  • Vail Resorts' commitment to returning capital to shareholders through dividends and share repurchases demonstrates strength in cash flow management and capital allocation, which is likely to enhance earnings per share over time.
  • Planned investment in European resort growth, such as significant upgrades at Andermatt-Sedrun, indicates a strategic effort to capture international market share and diversify revenue streams, potentially boosting revenue from new geographic segments.

Vail Resorts Earnings and Revenue Growth

Vail Resorts Future Earnings and Revenue Growth

Assumptions

How have these above catalysts been quantified?
  • Analysts are assuming Vail Resorts's revenue will grow by 3.7% annually over the next 3 years.
  • Analysts assume that profit margins will increase from 9.8% today to 9.9% in 3 years time.
  • Analysts expect earnings to reach $326.6 million (and earnings per share of $8.79) by about September 2028, up from $290.1 million today. However, there is a considerable amount of disagreement amongst the analysts with the most bullish expecting $375.0 million in earnings, and the most bearish expecting $288.9 million.
  • In order for the above numbers to justify the analysts price target, the company would need to trade at a PE ratio of 26.5x on those 2028 earnings, up from 18.9x today. This future PE is greater than the current PE for the US Hospitality industry at 23.9x.
  • Analysts expect the number of shares outstanding to decline by 0.89% per year for the next 3 years.
  • To value all of this in today's terms, we will use a discount rate of 9.94%, as per the Simply Wall St company report.

Vail Resorts Future Earnings Per Share Growth

Vail Resorts Future Earnings Per Share Growth

Risks

What could happen that would invalidate this narrative?
  • The shift in destination guest visitation to later in the ski season may suggest instability in visitation patterns, which could negatively impact future revenues if the trend continues. This could also result in lower net margins if operational plans aren't optimally aligned with demand.
  • Industry demand normalization, returning guest behavior to pre-COVID patterns, is leading to lower season-to-date total skier visits, down 2.5% compared to last year, which might strain revenue growth.
  • The reliance on foreign currency rates could expose Vail Resorts to increased financial risk, potentially impacting the net income if exchange rates fluctuate unfavorably. Current guidance already includes a $7 million adverse effect from exchange rates.
  • The reported slower visitation trend in February and overall season-to-date metrics lagging behind prior expectations suggest potential earnings impact if the positive trend does not pick up as anticipated later in the year.
  • Destination visitation at Western North American resorts being below prior year and the risk of economic uncertainties both domestically and internationally could impact future earnings by reducing higher-margin revenues dependent on destination tourists.

Valuation

How have all the factors above been brought together to estimate a fair value?
  • The analysts have a consensus price target of $181.091 for Vail Resorts based on their expectations of its future earnings growth, profit margins and other risk factors. However, there is a degree of disagreement amongst analysts, with the most bullish reporting a price target of $244.0, and the most bearish reporting a price target of just $146.0.
  • In order for you to agree with the analyst's consensus, you'd need to believe that by 2028, revenues will be $3.3 billion, earnings will come to $326.6 million, and it would be trading on a PE ratio of 26.5x, assuming you use a discount rate of 9.9%.
  • Given the current share price of $147.39, the analyst price target of $181.09 is 18.6% higher.
  • We always encourage you to reach your own conclusions though. So sense check these analyst numbers against your own assumptions and expectations based on your understanding of the business and what you believe is probable.

Have other thoughts on Vail Resorts?

Create your own narrative on this stock, and estimate its Fair Value using our Valuator tool.

Create Narrative

How well do narratives help inform your perspective?

Disclaimer

AnalystConsensusTarget is a tool utilizing a Large Language Model (LLM) that ingests data on consensus price targets, forecasted revenue and earnings figures, as well as the transcripts of earnings calls to produce qualitative analysis. The narratives produced by AnalystConsensusTarget are general in nature and are based solely on analyst data and publicly-available material published by the respective companies. These scenarios are not indicative of the company's future performance and are exploratory in nature. Simply Wall St has no position in the company(s) mentioned. Simply Wall St may provide the securities issuer or related entities with website advertising services for a fee, on an arm's length basis. These relationships have no impact on the way we conduct our business, the content we host, or how our content is served to users. The price targets and estimates used are consensus data, and do not constitute a recommendation to buy or sell any stock, and they do not take account of your objectives, or your financial situation. Note that AnalystConsensusTarget's analysis may not factor in the latest price-sensitive company announcements or qualitative material.

Read more narratives