MTN · CIK 0000812011 · FY2025 live · 2025-07-31
VAIL RESORTS INC
View as
Model
Z″
FY2025
0.44
Zone
Distress
Prior
—
Market DD
—
1y PD
—
0.44
Classic Z 0.93
Z″ 0.44 · distress below 1.10, grey to 2.60, safe above.
Z″ factor contributions
X1 Working capital / assets
Short-term liquidity. Carries more weight in Z″ than in classic Z.
−0.116.56 × = −0.70X2 Retained earnings / assets
Cushion from years of profits. Share buybacks can push this negative at otherwise healthy firms.
0.123.26 × = 0.41X3 EBIT / assets
Operating return on assets. Highest weight in Z″.
0.106.72 × = 0.65X4 Book equity / liabilities
Book equity versus the liability stack. Sales / assets is omitted so asset-light names keep turnover from dragging the score.
0.081.05 × = 0.09
Five-year path
Need two annual 10-Ks to draw a path. The desk will pull this issuer’s filings.
Meridian Rank
37.09
0–100 · Z″ family
Book standing
39
Year change
—
Market PD
—
O-score
32
Events on this name
Same published rows as Today.
Market PD unavailable
watch · 41
Overview
rule-v1
VAIL RESORTS INC is on Z″ at 0.44 (distress) for FY2025, from an SEC 10-K. Working capital / assets is the line that sets the print; EBIT / assets is the runner-up. This is the first live year on the desk. No market tape loaded. Z″ omits sales/assets so asset-light names keep turnover from dragging the score. X4 is book equity on every name.
Book screen Distress; market PD —. Market PD has not been priced on this name.
Market DD · naive Merton
No market tape yet.
Pull a year of closes (Yahoo, Nasdaq if Yahoo is limited) and size equity from Nasdaq cap or EDGAR shares. Distance-to-default and 1-year PD stay blank until then.
Sector peers
Closest Z″ scores · 39th percentile in Consumer.
- GODistressGrocery Outlet Holding Corp.0.46
- SCIDistressSERVICE CORP INTERNATIONAL0.42
- ONEWDistressOneWater Marine Inc.0.37
- MGMDistressMGM Resorts International0.53
- RHDistressRH0.53
- EATDistressBRINKER INTERNATIONAL, INC0.53
- SEGDistressSeaport Entertainment Group Inc.0.54
- MMLPDistressMARTIN MIDSTREAM PARTNERS L.P.0.55
Filing line items
Current assets
$1.0B
Total assets
$5.8B
Current liabilities
$1.7B
Total liabilities
$5.0B
Working capital
−$618M
Retained earnings
$719M
EBIT
$560M
Total sales
$3.0B
Book equity
$424M
Accession 0000812011-25-000104. Live rank is the latest 10-K on EDGAR (FY2025, period 2025-07-31). Z″ is the live score. View as is a display overlay. X4 is book equity. Pulled 13 Sept 2026.