MTN vs VAC: Vail Resorts and Marriot Vacations Worldwide compared
The short version
From the latest prices and each company's SEC filings. Who's ahead on each measure, not which to buy.
- Vail Resorts is the larger company, worth $5.5B, about 1.5 times Marriot Vacations Worldwide.
- Marriot Vacations Worldwide grew revenue faster over the last year (+6.2% vs +2.5%).
- Vail Resorts keeps more of each dollar of revenue as operating profit (14.8% vs -11.2%).
Side by side
The stronger figure is shaded where higher (or, for valuation multiples, lower) reads as better. How the implied growth works.
| Measure | MTN | VAC |
|---|---|---|
| Market cap | $5.5B | $3.7B |
| Share price | $146.03 | $105.34 |
| Revenue (last fiscal year) | $2.8B | $4.7B |
| Free cash flow (last fiscal year) | $248M | -$29M |
| Revenue growth, last year | +2.5% | +6.2% |
| Revenue growth per year, last 5 fiscal years | +3.0% | +6.6% |
| Operating margin | 14.8% | -11.2% |
| Net margin | 5.2% | -7.0% |
| Return on equity | 61.3% | -16.2% |
| P/E (trailing) | 24.5x | — |
| Price / free cash flow | 17.2x | — |
| EV / EBITDA | 11.2x | 407.6x |
| FCF growth the price implies | 6.3% | — |
| Dividend yield | 5.8% | 3.1% |
| Debt / equity | 20.7x | 3.61x |
| Fundamental grade | D | D |
| Superinvestors holding it | 9 | 2 |
| Insider purchases, last 12 months | 2 | 9 |
Results from SEC filings
Revenue and free cash flow by fiscal year, from each company's 10-K filings.
Vail Resorts
| Year | Revenue | Free cash flow | Op. margin |
|---|---|---|---|
| 2022 | $2.5B | $518M | 23.8% |
| 2023 | $2.9B | $323M | 17.5% |
| 2024 | $2.9B | $378M | 16.9% |
| 2025 | $3.0B | $320M | 18.9% |
| 2026 | $2.8B | $248M | 14.8% |
Marriot Vacations Worldwide
| Year | Revenue | Free cash flow | Op. margin |
|---|---|---|---|
| 2021 | $3.6B | $296M | 5.0% |
| 2022 | $4.4B | $457M | 11.3% |
| 2023 | $4.4B | $114M | 4.9% |
| 2024 | $4.6B | $148M | 3.2% |
| 2025 | $4.7B | -$29M | -11.5% |
Where the revenue comes from
Vail Resorts · by regions, 2026
Geographic Distribution, Domestic$2.2B79%
Geographic Distribution, Foreign$600M21%
Marriot Vacations Worldwide · by segments, 2025
Vacation Ownership$4.8B96%
Exchange & Third-Party Management$213M4%
Compare them in fullFifteen years of statements, quarterly results, DCF and IRR models, and any number of peers side by side.
Open MTN in InvestinglyQuestions
Which is bigger, Vail Resorts or Marriot Vacations Worldwide?
Vail Resorts (MTN), at $5.5B against $3.7B.
Which grows faster, MTN or VAC?
Marriot Vacations Worldwide: revenue grew +6.2% over the last year, against +2.5%.
Prices and ratios as of the last daily update; statements from SEC filings. Information only, not investment advice.