Vail Resorts (MTN) Peer Comparison

$139.85

$2.09 (1.52%)

As on 18-Sep-2026 13:43EDT

Market cap

$4,909 Mln

Revenue (TTM)

$2,831 Mln

P/E Ratio

30.2

P/B Ratio

Div. Yield

6.3 %

Edit

	Vail Resorts (MTN)	Thor (THO)	Peloton Interactive Inc. Class A (PTON)	Smith & Wesson Brands (SWBI)	Malibu Boats Inc. Class A (MBUU)
Market cap ($ Mln)	4,909	3,528	2,172	590	490
Revenue ($ Mln)	2,831	9,820	2,446	551	915
Net Profit ($ Mln)	178.02	260.77	63.20	24.48	1.65
Net Margin (%)	6.29	2.66	2.58	4.44	0.18
RoE (%)	43.36	6.11	-22.84	6.64	0.32
Price to Earnings	30.21	13.72	35.36	24.35	276.56
Price-To-Book	9.05	0.83	100.18	1.59	0.94

Income Statement ($ Mln)

	Vail Resorts (MTN)	Thor (THO)	Peloton Interactive Inc. Class A (PTON)	Smith & Wesson Brands (SWBI)	Malibu Boats Inc. Class A (MBUU)
Operating Revenue	2,964.35	9,580.05	2,445.90	474.66	914.59
Cost of Revenue	1,696.19	8,383.30	1,159.30	347.48	771.50
Gross Profit	1,268.15	1,196.75	1,268.30	127.18	144.09
Operating Expenses	708.19	897.13	1,100.30	103.30	140.00
Operating Profit (EBIT)	559.96	299.62	186.20	23.88	3.10
Other Income	--	--	0.00	--	0.00
Profit before Tax	402.40	296.19	63.10	19.25	2.45
Provision for Tax	104.42	39.60	-0.10	5.82	0.74
Profit after Tax (Net Income)	280.00	258.56	63.20	13.43	1.65
Minority Interest	--	--	0.00	--	-0.05
Consolidated Profit	280.00	258.56	0.00	--	0.00

	Vail Resorts (MTN)	Thor (THO)	Peloton Interactive Inc. Class A (PTON)	Smith & Wesson Brands (SWBI)	Malibu Boats Inc. Class A (MBUU)
Shareholder's Funds	424.50	4,288.50	-139.70	372.45	524.45
Minority Interest	--	--	0.00	--	-0.05
Non-Current Liabilities	3,356.36	1,191.04	1,670.60	120.52	252.34
Current Liabilities	1,667.63	1,584.70	525.00	66.64	215.43
Total Liabilities	5,777.89	7,065.28	2,125.30	559.61	734.58

	Vail Resorts (MTN)	Thor (THO)	Peloton Interactive Inc. Class A (PTON)	Smith & Wesson Brands (SWBI)	Malibu Boats Inc. Class A (MBUU)
Non-Current Assets	4,728.10	4,287.31	566.40	282.35	687.66
Current Assets	1,049.79	2,777.98	1,489.40	277.27	308.53
Total Assets	5,777.89	7,065.28	2,125.30	559.61	734.58
Total Debt*	3,444.24	922.98	1,709.30	114.73	165.00
Net Current Assets	-617.84	1,193.28	964.40	210.63	93.10

	Vail Resorts (MTN)	Thor (THO)	Peloton Interactive Inc. Class A (PTON)	Smith & Wesson Brands (SWBI)	Malibu Boats Inc. Class A (MBUU)
Cash From Operating Activities	554.87	577.92	333.00	-7.22	56.51
Cash Flow from Investing Activities	-204.50	-64.47	-5.10	-19.17	-27.37
Cash from Financing Activities	-242.65	-426.31	1.70	-9.21	-18.82
Net Cash Inflow / Outflow	--	--	--	--	--

	Vail Resorts (MTN)	Thor (THO)	Peloton Interactive Inc. Class A (PTON)	Smith & Wesson Brands (SWBI)	Malibu Boats Inc. Class A (MBUU)
ROCE (%)	7.33	4.97	-7.62	2.78	2.77
ROE (%)	48.78	6.19	25.49	3.48	0.31
ROA (%)	4.88	3.67	2.29	2.36	0.16
EBIT Margin (%)	--	--	7.64	--	0.66
Net Margin (%)	9.45	2.70	2.58	2.83	0.18
Cash Profit Margin (%)	--	--	0.00	--	0.00

	Vail Resorts (MTN)	Thor (THO)	Peloton Interactive Inc. Class A (PTON)	Smith & Wesson Brands (SWBI)	Malibu Boats Inc. Class A (MBUU)
Revenue Growth (%)	0.03	-0.05	-1.80	-0.11	13.25
EBIT Growth (%)	--	--	342.89	--	-72.92
Net Profit Growth (%)	21.16	-2.54	153.11	-66.11	-88.89
EPS Growth (%)	--	--	138.49	--	-90.23
Book Value Growth (%)	--	--	73.93	--	-0.36

	Vail Resorts (MTN)	Thor (THO)	Peloton Interactive Inc. Class A (PTON)	Smith & Wesson Brands (SWBI)	Malibu Boats Inc. Class A (MBUU)
Price / Earnings	--	--	-23.48	--	40.76
Price / Book Value	--	--	-6.75	--	1.18
Dividend Yield (%)	--	--	--	--	--
EV/EBITDA	3.45	0.55	34.34	1.61	9.79
Market Cap ($ Cr)	--	--	--	--	--

	Vail Resorts (MTN)	Thor (THO)	Peloton Interactive Inc. Class A (PTON)	Smith & Wesson Brands (SWBI)	Malibu Boats Inc. Class A (MBUU)
Debt to Equity	8.11	0.22	-9.23	0.31	0.31
Short term debt to equity ratio	1.49	0.00	-0.52	0.01	0.00
Current Ratio	0.63	1.75	2.84	4.16	1.43
Quick Ratio	0.56	0.90	2.68	1.31	0.60
Interest Coverage	3.34	7.11	1.51	5.16	1.69

	Vail Resorts (MTN)	Thor (THO)	Peloton Interactive Inc. Class A (PTON)	Smith & Wesson Brands (SWBI)	Malibu Boats Inc. Class A (MBUU)
Debtors to sales (%)	12.90	7.38	3.37	11.78	4.94
Asset Turnover	0.52	1.36	0.89	0.83	0.88
Receivable days	46.71	26.85	15.02	45.00	12.94
Inventory Days	25.43	59.22	79.97	184.13	79.20
Payable days	30.28	29.76	22.72	36.12	11.99
Cash Conversion Cycle	41.85	56.30	72.26	193.01	80.15

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.