YMTracker DRIPCalc v2 Launch sale

NEW Our free Dividend Tracker is live — see what your stocks pay you

Add your stocks and see every dividend they pay you — dates, amounts, and reinvested shares.

Vail Resorts, Inc. MTN | NYSE

$147.00 $0.97 | 0.66%

TREND SIGNAL: Signal available — unlock to view

Signal available — unlock to view

|2026-10-07

Add to favoritesFavorite

Company Overview:

Market Cap: $5.25B

Trailing PE: —

FWD PE: —

Payout Ratio (TTM): 178.5%

52-Week Range: $118.51 - $163.34

10 Year MTN Performance Metrics:

Total Return (with DRIP): 25.9% (2.33% CAGR)

Total Return (no DRIP): 30.8% (2.72% CAGR)

Share Price: -4.3% (-0.44% CAGR)

Yield on Cost (with DRIP): 7.61%

Total Invested: $10,000

Total Value (with DRIP): $12,593

Total Return $ (with DRIP): $2,593

Dividend Increase: 174.1% (10.93% CAGR)

Dividend Yield (FWD): 6.04% ($8.88)

MTN 10-yr Total Return ($10K invested)

1M 3M 6M YTD 1Y 3Y 5Y 10Y

MTN Share Price

1M 3M 6M YTD 1Y 3Y 5Y 10Y All

MTN Price CAGR:1Y: -3.54%2Y: -7.77%5Y: -15.41%10Y: -0.44%

MTN Dividend Charts

MTN - Dividends

MTN Dividend CAGR:1Y: 0.00%2Y: 0.00%5Y: 20.33%10Y: 13.56%

MTN - Dividend Payout Ratio

MTN Dividend Payout Ratio CAGR:1Y: 10.71%2Y: 0.22%5Y: 0.00%10Y: 2.26%

MTN - Dividend to Free Cash Flow Ratio

MTN Dividend to FCF Ratio CAGR:1Y: 126.70%2Y: 49.83%5Y: 0.00%10Y: 26.12%

Unlock All Reports & Research Dividend Stocks like a BOSS!

Get 3 Months Free with Annual Plan

PRO

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Buy/Sell Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

Combined 55% Lifetime Discount

Most Popular

PREMIUM

$288 ($24/mo) $172.80/yr ($14.40/mo)

7-day free trial

Everything in Pro
YieldMax PNL Tracker
YieldMax NAV Erosion Alerts
YM ETFs Trend Signals
9/21 EMA Trend Signals
Stocks Dashboard

Try it free for 7 days

Combined 55% Lifetime Discount

ULTRA

$576 ($48/mo) $345.60/yr ($28.80/mo)

7-day free trial

Everything in Premium
15min & 1hr Intraday Signals
Group & weekly ETF estimates
YouTuber Mode
Trades summary + CSV export
Priority data & support

Try it free for 7 days

Combined 55% Lifetime Discount

MTN Financials: Earnings, Revenue, Cash Flow, Ebitda, Cash/Debt, Shares Float, etc:

MTN - Revenue

MTN Revenue CAGR:1Y: -6.98%2Y: -3.09%5Y: 6.27%10Y: 6.41%

MTN - Earnings Per Share (EPS)

MTN EPS CAGR:1Y: -16.89%2Y: -4.18%5Y: 5.45%10Y: 7.55%

MTN - Net Income

🔓 See the full chart40% off right now · 7-day free trial

MTN Net Income CAGR:1Y: -13.37%2Y: -3.05%5Y: 4.38%10Y: 8.00%

MTN - EBITDA

🔓 See the full chart40% off right now · 7-day free trial

MTN EBITDA CAGR:1Y: -13.14%2Y: -6.15%5Y: 4.50%10Y: 6.53%

MTN - Free Cash Flow

🔓 See the full chart40% off right now · 7-day free trial

MTN Free Cash Flow CAGR:1Y: -57.69%2Y: -35.15%5Y: -13.49%10Y: -12.43%

MTN - Free Cash Flow / Share

🔓 See the full chart40% off right now · 7-day free trial

MTN Free Cash Flow / Share CAGR:1Y: -56.13%2Y: -33.43%5Y: -11.48%10Y: -12.36%

MTN - Operating Income

🔓 See the full chart40% off right now · 7-day free trial

MTN Operating Income CAGR:1Y: -14.98%2Y: -8.09%5Y: 4.97%10Y: 6.49%

MTN - Gross Profit

🔓 See the full chart40% off right now · 7-day free trial

MTN Gross Profit CAGR:1Y: -20.41%2Y: -6.07%5Y: 2.32%10Y: 6.97%

MTN - Shares Outstanding

🔓 See the full chart40% off right now · 7-day free trial

MTN Shares Outstanding CAGR:1Y: -3.67%2Y: -2.71%5Y: -2.57%10Y: -0.37%

MTN - Share Buybacks

🔓 See the full chart40% off right now · 7-day free trial

MTN Share Buybacks CAGR:1Y: 0.00%2Y: 0.00%5Y: 0.00%10Y: 0.00%

MTN - Stock-Based Comp

🔓 See the full chart40% off right now · 7-day free trial

MTN Stock-Based Comp CAGR:1Y: 6.83%2Y: 10.46%5Y: 3.78%10Y: 5.70%

MTN - Expenses

🔓 See the full chart40% off right now · 7-day free trial

MTN Expenses CAGR:1Y: 5.52%2Y: 18.84%5Y: 13.94%10Y: 12.22%

MTN - Revenue vs Net Income

🔓 See the full chart40% off right now · 7-day free trial

MTN - EPS vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

MTN - EPS vs PE Ratio

🔓 See the full chart40% off right now · 7-day free trial

MTN - FCF vs FCF / Share

🔓 See the full chart40% off right now · 7-day free trial

MTN - FCF vs Stock Based Comp

🔓 See the full chart40% off right now · 7-day free trial

MTN - Cash & Debt

🔓 See the full chart40% off right now · 7-day free trial

MTN - Revenue by Segment

🔓 See the full chart40% off right now · 7-day free trial

MTN Revenue CAGR:1Y: -6.98%2Y: -3.09%5Y: 6.27%10Y: 6.41%

Revenue, EPS, Net Income & Ebitda - Estimates VS Actual:

MTN - REVENUE: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

MTN Actual Revenue CAGR:1Y: -6.98%2Y: -3.09%5Y: 6.27%10Y: 6.41%

MTN - EPS: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

MTN Actual EPS CAGR:1Y: -16.89%2Y: -4.18%5Y: 5.45%10Y: 7.55%

MTN - NET INCOME: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

MTN Actual Net Income CAGR:1Y: -13.37%2Y: -3.05%5Y: 4.38%10Y: 8.00%

MTN - EBITDA: Actual + Estimates

🔓 See the full chart40% off right now · 7-day free trial

MTN Actual EBITDA CAGR:1Y: -13.14%2Y: -6.15%5Y: 4.50%10Y: 6.53%

Ratios, Profit Margins & Return on Capital:

MTN - Net Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

MTN Net Profit Margin CAGR:1Y: -6.89%2Y: 0.04%5Y: -1.78%10Y: 1.49%

MTN - Gross Profit Margin

🔓 See the full chart40% off right now · 7-day free trial

MTN Gross Profit Margin CAGR:1Y: -14.45%2Y: -3.08%5Y: -3.72%10Y: 0.52%

MTN - Price to Earnings

🔓 See the full chart40% off right now · 7-day free trial

MTN Price to Earnings CAGR:1Y: 9.99%2Y: -14.36%5Y: -21.18%10Y: -6.93%

MTN - Price To Sales Ratio

🔓 See the full chart40% off right now · 7-day free trial

MTN Price To Sales Ratio CAGR:1Y: -5.29%2Y: -17.62%5Y: -23.79%10Y: -6.28%

MTN - Return on Capital Employed

🔓 See the full chart40% off right now · 7-day free trial

MTN Return on Capital Employed CAGR:1Y: -24.33%2Y: -6.85%5Y: 8.83%10Y: -1.39%

MTN - Return on Invested Capital

🔓 See the full chart40% off right now · 7-day free trial

MTN Return on Invested Capital CAGR:1Y: -14.51%2Y: -5.89%5Y: 4.95%10Y: -2.37%

MTN Dividends Info:

Annual Dividend: $8.88

Forward Yield: 6.04%

Ex-Dividend Date: 2026-10-08

Lifetime Dividends / Share: $70.37

MTN Dividend History: Dates, Payments & Yield list

Below is a schedule of all MTN dividend payments, ex-dates, share price on the day of the payment as well as the annualized yield & forward yield

Ex-Date	Payment Date	Amount	Yield	Forward Yield	Price on Ex-Date
10/08/2026	10/27/2026	$2.220	6.1%	0%	$0.00
06/25/2026	06/29/2026	$2.220	6.66%	6.57%	$135.20
03/26/2026	03/30/2026	$2.220	6.82%	7.16%	$124.03
12/30/2025	01/01/2026	$2.220	6.67%	6.3%	$141.00
10/09/2025	10/13/2025	$2.220	5.92%	5.83%	$152.40
06/24/2025	06/26/2025	$2.220	5.63%	5.65%	$157.17
03/27/2025	03/31/2025	$2.220	5.52%	5.55%	$160.02
12/26/2024	12/30/2024	$2.220	4.65%	4.68%	$189.81
10/08/2024	10/10/2024	$2.220	5.21%	5.22%	$170.09
06/25/2024	06/27/2024	$2.220	5.02%	4.96%	$179.00
03/27/2024	03/29/2024	$2.220	4.03%	3.87%	$229.56
12/22/2023	12/25/2023	$2.060	3.71%	3.9%	$211.43
10/06/2023	10/09/2023	$2.060	3.87%	3.91%	$210.76
06/26/2023	06/28/2023	$2.060	3.36%	3.32%	$247.88
03/24/2023	03/27/2023	$2.060	3.75%	3.72%	$221.70
12/23/2022	01/10/2023	$1.910	3.17%	3.05%	$250.63
10/04/2022	10/24/2022	$1.910	3.4%	3.55%	$215.11
06/24/2022	07/12/2022	$1.910	3.29%	3.62%	$211.14
03/29/2022	04/14/2022	$1.910	2.85%	2.93%	$260.48
12/27/2021	01/11/2022	$0.880	1.07%	1.17%	$299.95
10/04/2021	10/22/2021	$0.880	1.02%	0.99%	$354.49
03/25/2020	04/09/2020	$1.760	4.63%	4.27%	$164.69
12/24/2019	01/09/2020	$1.760	2.88%	2.78%	$253.06
10/07/2019	10/25/2019	$1.760	3.13%	2.98%	$236.03
06/25/2019	07/11/2019	$1.760	3.15%	3.09%	$227.85
03/26/2019	04/11/2019	$1.760	3.3%	3.24%	$217.59
12/26/2018	01/10/2019	$1.470	2.81%	2.74%	$214.63
10/05/2018	10/26/2018	$1.470	2.36%	2.47%	$237.90
06/26/2018	07/12/2018	$1.470	2.12%	2.06%	$285.63
03/26/2018	04/11/2018	$1.470	2.59%	2.58%	$227.95
12/26/2017	01/10/2018	$1.053	1.96%	1.97%	$213.51
10/06/2017	10/27/2017	$1.053	1.94%	1.85%	$227.32
06/26/2017	07/13/2017	$1.053	2.01%	2.06%	$204.23
03/27/2017	04/13/2017	$1.053	2.24%	2.26%	$186.61
12/23/2016	01/12/2017	$0.810	1.99%	2.01%	$161.50
10/05/2016	10/25/2016	$0.810	2.08%	2.07%	$156.27
06/24/2016	07/13/2016	$0.810	2.39%	2.25%	$143.79
03/24/2016	04/13/2016	$0.810	2.56%	2.47%	$131.38
12/23/2015	01/12/2016	$0.623	1.93%	2.04%	$121.77
10/07/2015	10/26/2015	$0.623	2.39%	2.19%	$113.82
06/23/2015	07/10/2015	$0.623	2.28%	2.27%	$109.78
03/27/2015	04/15/2015	$0.623	2.49%	2.37%	$105.10
12/24/2014	01/12/2015	$0.415	1.84%	1.83%	$90.50
10/03/2014	10/22/2014	$0.415	1.93%	2%	$82.84
06/19/2014	07/08/2014	$0.415	2.18%	2.14%	$77.74
03/28/2014	04/16/2014	$0.415	2.39%	2.54%	$65.40
12/23/2013	01/10/2014	$0.208	1.11%	1.15%	$71.87
10/07/2013	10/24/2013	$0.207	1.23%	1.15%	$71.87
06/20/2013	07/09/2013	$0.207	1.34%	1.28%	$64.61
03/21/2013	04/09/2013	$0.207	1.34%	1.35%	$61.19
12/17/2012	12/27/2012	$0.188	1.41%	1.42%	$52.88
10/05/2012	10/25/2012	$0.188	1.31%	1.3%	$57.55
06/21/2012	07/10/2012	$0.188	1.58%	1.55%	$48.42
03/22/2012	04/10/2012	$0.188	1.68%	1.79%	$41.88
12/20/2011	01/06/2012	$0.150	1.36%	1.57%	$38.30
10/07/2011	10/27/2011	$0.150	1.53%	1.26%	$47.68
06/29/2011	07/18/2011	$0.150	1.31%	1.36%	$44.00

Projected Future Returns & Dividends for MTN

Based on past 10-year performance, here are MTN growth metrics:

Share price CAGR of -0.44%
Dividend CAGR of +10.61%

Using MTN CAGR metrics, we can estimate that your initial $10000 investment, over the next 10 years, should grow as follows:

	MTN (DRIP)	MTN - No DRIP
Current Price	$147.00	$147.00
Start Shares	68.03	68.03
Start Value	$10,000	$10,000

After 10 years:
Final Share Count	185.10	68.03
Dividends Payment	$6.08	$6.08
Annual Dividends	$4,505	$1,656
Yield on cost	45.05%	16.56%
Share Price	$140.69	$140.69
Total Dividends	$16,756	$9,913
Final Value	$26,042	$19,484

Estimated Future Value + Dividends - MTN

NOTE: Above numbers are our estimate based on MTN's Dividend and Price CAGR over past 10 years. These numbers should only be considered as "potential future returns"! DRIP assumes reinvesting dividends; No-DRIP assumes collecting dividends as cash.

We cannot guarantee that your actual returns will meet these estimates.

Get the best Dividend Stock Research Tools:

Get 3 Months Free with Annual Plan

PRO

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Buy/Sell Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

Combined 55% Lifetime Discount

Most Popular

PREMIUM

$288 ($24/mo) $172.80/yr ($14.40/mo)

7-day free trial

Everything in Pro
YieldMax PNL Tracker
YieldMax NAV Erosion Alerts
YM ETFs Trend Signals
9/21 EMA Trend Signals
Stocks Dashboard

Try it free for 7 days

Combined 55% Lifetime Discount

ULTRA

$576 ($48/mo) $345.60/yr ($28.80/mo)

7-day free trial

Everything in Premium
15min & 1hr Intraday Signals
Group & weekly ETF estimates
YouTuber Mode
Trades summary + CSV export
Priority data & support

Try it free for 7 days

Combined 55% Lifetime Discount

Company Info

Vail Resorts, Inc. (MTN) had its IPO on 1997-02-04, and is traded on NYSE stock exchange.

Vail Resorts, Inc., operating through its various subsidiary entities, oversees a portfolio of mountain resorts and urban ski areas located across the United States. The company's business activities are structured into three distinct segments: Mountain, Lodging, and Real Estate. The Mountain division is responsible for managing 37 prominent mountain destinations and regional ski facilities. This segment also handles a range of complementary services, including ski instruction, dining establishments, retail and equipment rental operations, and real estate brokerage. The Lodging segment encompasses the ownership and/or management of numerous luxury hotels, condominiums, and other accommodation options, particularly those under the RockResorts brand. Additionally, it oversees condominiums situated near Vail's mountain resorts, operates various destination resorts and golf courses, and furnishes ground transportation services within its resort areas. The Real Estate segment concentrates on the acquisition, development, and sale of property assets. Formed in 1997, Vail Resorts, Inc. maintains its corporate headquarters in Broomfield, Colorado.

MTN website: https://www.vailresorts.com

Get Full Access to All Reports with DRIPCalc PRO

Get 3 Months Free with Annual Plan

PRO

$171 ($14.25/mo) $102.60/yr ($8.55/mo)

7-day free trial

Unlimited Portfolio Tracker
Portfolio - Lots/Sales/Dividends
Portfolio Auto-DRIP
Buy/Sell Signals Dashboard
Stock Fundamentals
Compare Stocks Side-by-Side
Revenue & EPS Estimates
DCF Valuation Modeling

Try it free for 7 days

Combined 55% Lifetime Discount

Most Popular

PREMIUM

$288 ($24/mo) $172.80/yr ($14.40/mo)

7-day free trial

Everything in Pro
YieldMax PNL Tracker
YieldMax NAV Erosion Alerts
YM ETFs Trend Signals
9/21 EMA Trend Signals
Stocks Dashboard

Try it free for 7 days

Combined 55% Lifetime Discount

ULTRA

$576 ($48/mo) $345.60/yr ($28.80/mo)

7-day free trial

Everything in Premium
15min & 1hr Intraday Signals
Group & weekly ETF estimates
YouTuber Mode
Trades summary + CSV export
Priority data & support

Try it free for 7 days

Combined 55% Lifetime Discount

Loading signals…

DCF Model — MTN

Value from:

EPS (TTM)icompany profit per share over the last 12 months

EPS Growth %ihow fast profit per share grows each of the next 5 years — prefilled with what analysts expect

EPS growth after year 5 (forever)ithe slower pace once the fast 5 years are over — only drives years 6-10 of the price path below

Exit multiple (PE in 5 yrs)iwhat buyers pay per $1 of profit in 2031 — prefilled with today’s forward PE

Desired return %/yrithe yearly return you want from buying today — the S&P has done ~14%/yr, ask for more from a single stock

FCF growth %/yr (next 5 yrs)ihow fast free cash flow grows while the company is still expanding fast

Years of fast FCF growthihow many years the fast growth lasts before the business settles down

FCF growth after year 5 (forever)ithe slow, steady pace once the company is mature — usually 2-3%, near inflation. Must stay below your target return

Risk-free rate %iwhat a 10-yr US treasury pays with zero risk — the floor any risky stock must beat

Your target return %/yrithe yearly return you want for taking this risk — rule of thumb: risk-free rate + extra for risk

FCF base ($M, TTM)ilast 12 months of free cash flow, added up from reported quarters

Include dividends in returnidividends hand you part of the return in cash, so the share price needs to climb less

Pay up to today

—

vs current price $147.00

—

Cash flow & implied price by year

FCF is negative or missing for this company (common for banks) — the model discounts EPS instead.

EPS is negative or missing for this company — Simple mode uses free cash flow per share instead.

Free cash flow today

—

grows for the next years

Then mature

—

every future dollar counted back to today

Pile of today-dollars

—

÷ shares

Implied price path

Year	FCF	Implied price

Sensitivity — fair value: growth ↓ × target return →

× Free Portfolio Tracker

Own MTN? See every dividend it's paid you

Add your MTN shares to a free account and every payment you've received is listed — dated, in dollars — with reinvested shares counted and monthly totals. Room for 4 more stocks.

✓Every MTN dividend you've received, dated, with the amount
✓Reinvested (DRIP) shares counted for you
✓Monthly totals across up to 5 stocks

Add MTN free →

Free plan · up to 5 holdings