Vail Resorts (MEX:MTN) Cyclically Adjusted FCF per Share: MXN184.38 (As of Apr. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

MEX:MTN Vail Resorts Inc MEX:MTN
72 GF Score
Price MXN2,319.64
GF Value MXN2,814.58
Valuation Modestly Undervalued
! 8 Warning Signs
View Full Analysis

What is Vail Resorts Cyclically Adjusted FCF per Share?

Vail Resorts MEX:MTN 72 Cyclically Adjusted FCF per Share is MXN184.38 as of Apr. 2026. GuruFocus rates MEX:MTN with a GF Score™ of 72/100 and a GF Value™ of MXN2,814.58 (Modestly Undervalued). The stock has 8 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

Vail Resorts's adjusted free cash flow per share for the three months ended in Apr. 2026 was MXN-13.861. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is MXN184.38 for the trailing ten years ended in Apr. 2026.

During the past 12 months, Vail Resorts's average Cyclically Adjusted FCF Growth Rate was 0.40% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 6.70% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 11.50% per year. During the past 10 years, the average Cyclically Adjusted FCF Growth Rate was 16.90% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of Vail Resorts was 25.90% per year. The lowest was -2.10% per year. And the median was 8.30% per year.

As of today (2026-07-17), Vail Resorts's current stock price is MXN2319.64. Vail Resorts's Cyclically Adjusted FCF per Share for the quarter that ended in Apr. 2026 was MXN184.38. Vail Resorts's Cyclically Adjusted Price-to-FCF of today is 12.58.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Vail Resorts was 62.75. The lowest was 10.33. And the median was 33.16.


Vail Resorts  (MEX:MTN) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

Vail Resorts's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=2319.64/184.38
=12.58

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Vail Resorts was 62.75. The lowest was 10.33. And the median was 33.16.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


Vail Resorts Cyclically Adjusted FCF per Share Related Terms


Vail Resorts Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Vail Resorts's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Vail Resorts Cyclically Adjusted FCF per Share Chart

Vail Resorts Annual Data
Trend Jul16 Jul17 Jul18 Jul19 Jul20 Jul21 Jul22 Jul23 Jul24 Jul25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 154.96 181.16 170.46 187.78 219.60

Vail Resorts Quarterly Data
Jul21 Oct21 Jan22 Apr22 Jul22 Oct22 Jan23 Apr23 Jul23 Oct23 Jan24 Apr24 Jul24 Oct24 Jan25 Apr25 Jul25 Oct25 Jan26 Apr26
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 248.98 219.60 225.84 248.72 184.38

MEX:MTN vs HGV, RRR, CZR: Cyclically Adjusted FCF per Share Comparison

For the Resorts & Casinos subindustry, Vail Resorts's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Vail Resorts Cyclically Adjusted Price-to-FCF vs Travel & Leisure Industry

For the Travel & Leisure industry and Consumer Cyclical sector, Vail Resorts's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Vail Resorts's Cyclically Adjusted Price-to-FCF falls into.


MEX:MTN
72GF Score
Vail Resorts Inc MEX:MTN
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Vail Resorts Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Vail Resorts's adjusted Free Cash Flow per Share data for the three months ended in Apr. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Apr. 2026 (Change)*Current CPI (Apr. 2026)
=-13.861/333.0200*333.0200
=-13.861

Current CPI (Apr. 2026) = 333.0200.

Vail Resorts Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201607 -19.826 240.628 -27.438
201610 5.603 241.729 7.719
201701 114.283 242.839 156.723
201704 67.083 244.524 91.361
201707 -25.096 244.786 -34.142
201710 56.114 246.663 75.760
201801 102.264 247.867 137.396
201804 57.820 250.546 76.853
201807 -30.733 252.006 -40.613
201810 64.608 252.885 85.081
201901 122.049 251.712 161.473
201904 58.368 255.548 76.063
201907 -35.415 256.571 -45.967
201910 74.486 257.346 96.389
202001 119.586 257.971 154.376
202004 -55.730 256.389 -72.387
202007 -53.903 259.101 -69.281
202010 43.255 260.388 55.320
202101 153.818 261.582 195.826
202104 36.402 267.054 45.394
202107 -26.882 273.003 -32.792
202110 151.862 276.589 182.846
202201 92.813 281.148 109.937
202204 65.943 289.109 75.959
202207 -46.744 296.276 -52.541
202210 102.886 298.012 114.972
202301 88.354 299.170 98.351
202304 30.196 303.363 33.148
202307 -61.958 305.691 -67.497
202310 130.303 307.671 141.039
202401 74.829 308.417 80.798
202404 38.249 313.548 40.624
202407 -73.189 314.540 -77.489
202410 113.182 315.664 119.405
202501 138.577 317.671 145.273
202504 43.207 320.795 44.854
202507 -115.962 323.048 -119.542
202510 126.159 0.000
202601 89.695 325.252 91.837
202604 -13.861 333.020 -13.861

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.

What does a Cyclically Adjusted FCF per Share of MXN184.38 mean?
Vail Resorts (MEX:MTN) has a Cyclically Adjusted FCF per Share of MXN184.38 as of Apr. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Vail Resorts and its competitors.
Is Vail Resorts' Cyclically Adjusted FCF per Share too high?
Vail Resorts' current Cyclically Adjusted FCF per Share is MXN184.38. Overall, Vail Resorts has a GF Score™ of 72/100 and is considered Modestly Undervalued, reflecting its overall financial health beyond just this single metric.
How does Vail Resorts' Cyclically Adjusted FCF per Share compare to HGV and RRR?
Vail Resorts' Cyclically Adjusted FCF per Share of MXN184.38 can be compared against companies in the Travel & Leisure industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted FCF per Share for a Travel & Leisure company?
A good Cyclically Adjusted FCF per Share depends on the Travel & Leisure industry context. However, Cyclically Adjusted FCF per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Vail Resorts and its competitors. Vail Resorts's current Cyclically Adjusted FCF per Share is MXN184.38. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Vail Resorts stock overvalued right now?
Based on GuruFocus' analysis, Vail Resorts (MEX:MTN) is currently considered Modestly Undervalued. The stock's GF Value™ is MXN2,814.58, compared to a current price of MXN2,319.64 — trading 17.6% below its estimated fair value. The current Cyclically Adjusted FCF per Share is MXN184.38. Vail Resorts' overall GF Score™ is 72/100 with 8 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For Vail Resorts (MEX:MTN), the current Cyclically Adjusted FCF per Share is MXN184.38 as of Apr. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Vail Resorts (MEX:MTN) Overvalued in 2026?

Based on GuruFocus' analysis, Vail Resorts stock appears to be undervalued. The current stock price of MXN2,319.64 is trading 17.6% below its estimated GF Value™ of MXN2,814.58. GuruFocus considers Vail Resorts to be Modestly Undervalued.

Key valuation signals for MEX:MTN:

  • Cyclically Adjusted FCF per Share: MXN184.38
  • GF Value™: MXN2,814.58 vs. price of MXN2,319.64 (17.6% below fair value)
  • GF Score™: 72/100 with 8 warning signs

No single metric tells the full story. See the MEX:MTN stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Vail Resorts Business Description

Other Exchanges MTN:USA0LK3:UKVAI:Germany
Address 390 Interlocken Crescent, Broomfield, CO, USA, 80021
Vail Resorts Inc Bhd is a resorts and casinos company that operates mountain resorts and ski areas. The company has three business segments that include Mountain, Lodging, and Real Estate. The Mountain segment operates numerous ski resort properties that offer a variety of winter and summer activities, such as skiing, snowboarding, snowshoeing, hiking, and mountain biking. The Lodging segment owns and operates hotels and condominiums. The Real Estate segment owns, develops, and leases real estate, typically near its other properties. The company generates the vast majority of its revenue within the United States.
72GF Score

Get the complete analysis for MEX:MTN

Cyclically Adjusted FCF per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

MXN2,319.64
Price
MXN2,814.58
GF Value