Vail Resorts Inc. (MTN) Revenue-to-Profit Sankey Flow & SEC XBRL Financials

$154.53 +1.70% NYSE • Public Delayed / 60s Snapshot

Vail Resorts Inc. (MTN) carries a Roarable Rating of C- (Hold) with 61/100 RQD Confidence. The underlying business is intact, so current owners don’t need to panic-sell—but mixed big-money flow or rich pricing means new buyers can afford to wait for either a pullback or a B-or-higher upgrade.

ROARABLE C- • HOLD / WATCH Cap $5.51B
INTERACTIVE SCENARIO DECK:
🛡️ Portfolio Crash X-Ray
RQD QUANT TACHOMETERHOLD / WATCH • C-
025507510061
JEV AI Jury Split (Battleground)
Cash
SEC
Whale
5-PILLAR SNOWFLAKE RADARRw D+ · Rk C+
Cash (12)Whales (10)SEC (13)Macro (14)CEO (12)
Each axis scored 0–20
12M PRICE TARGET CONE+1.4% Base Target
$185 Bull$157 Base$122 Bear
🔴 SUNDAY NIGHT PREP • 7:00 PM ET
WHALE OPTIONS TUG-OF-WAR:56% Call Buyers ($2.5M)
44% PutsMax Pain: $151.00
VISUAL REVENUE-TO-PROFIT SANKEY WATERFALL • FY 2025 (10-K)

How MTN Turns Every Dollar of Sales Into Real Bottom-Line Profit

Free Cash Flow:$421.5M (14.2% FCF Margin)
Revenue$2.96BGross Profit $1.30B (44%)Cost of Sales $1.66BOp Profit $560.0M (18.9%)OpEx (R&D/SG&A) $744.4MNet Profit$298.0M (10.1%)Tax/Other $262.0M

Multi-Year SEC EDGAR XBRL Revenue, Net Profit & Free Cash Flow Trajectory

■ Revenue■ Net Profit■ Free Cash Flow
FY23
Rev $2.89B
FY24
Rev $2.89B
FY25
Rev $2.96B
Fiscal YearRevenueGross MarginOp MarginNet ProfitFree Cash FlowROIC %
FY 2025$2.96B44%18.9%$298.0M$421.5M20.6%
FY 2024$2.89B44%16.9%$246.3M$459.2M18%
FY 2023$2.89B44%17.5%$285.1M$507.8M19%
🔴 SUNDAY NIGHT PREP • 7:00 PM ETHosted Live by Perry Belcher & Guest Forensic Quant Desk

Red-Light Warning Desk: How Pros Profit When Overhyped Stocks Crack (Featuring MTN)

  • ✓Live walkthrough of MTN's RQD Radar, SEC cash-conversion gap & downside levels
  • ✓3 asymmetric Bear/Hedge setups institutions use when 10-year yields stay elevated
  • ✓Includes instant 24/7 email alert whenever any of your stocks flip to Red
RQD INSIDER CLUB UPGRADE$49/YEAR
Want Plain-English AI Custom Indicators, Daily Pro Trader Video Clips & SMS Crash Alerts?
MTN // CANDLESTICK & AUTO-TRENDLINE WORKSTATION6M: +19.38%⚡ TESTING RESISTANCE
2026-10-30O $156.7H $156.7L $150.8C $151.8VOL 432.9K
RES: $155.0SUP: $133.0SMA50: $143.3SMA200: $138.2
$163.3$151.6$139.8$128.0$116.2RES $155.0SUP $133.0$151.82026-04-302026-06-152026-07-312026-09-162026-10-30
PRIMARY-SOURCE FORENSICS, SECOND-ORDER LINKS & AI ANALYST DESK

MTN Dilution Monitor, Expectations Hurdle, Butterfly Connections & Policy Exposure

Share Count & Dilution Monitor (#25)

Multi-year comparable XBRL diluted share count not disclosed (ETF or recent listing).

Reverse-DCF Expectations Hurdle (#30)
11.8%/yr Implied 5Y Growth

vs. +2.7% actual YoY revenue growth (assuming 9.25% cost of equity & 16.5x terminal multiple).

Ellis Vennor Setup Ledger (#33)

No active Ellis Vennor swing setup published on MTN today. View full Setup Ledger →

🦋 Documented & Second-Order Butterfly Connections Open Graph →

No direct multi-tier Butterfly edges indexed yet for MTN. Explore sector supply chains on /butterfly.

AI Analyst Theses, Washington Policy & Company Video
🎬 No recent verified company-specific video clip queued for MTN today (we never pad ticker pages with unrelated generic clips). Browse Macro Video Desk →

MTN Investor FAQ & Complete 8-Part Research Index

100% OPEN ACCESS • SEC EDGAR × CBOE × FRED

How profitable is Vail Resorts Inc. (MTN)?

In FY 2025 (10-K), MTN converted $3.0B of revenue into a 44% gross margin, 18.9% operating margin, and $421.5M in free cash flow (14.2% FCF margin).