Pursuit Attractions & Hospitality, Inc.

PRSU US Consumer Discretionary Hotels, Resorts & Cruise Lines
S&P 600
$48.55
+0.89%
Delayed · cached 15 min

Fair value analysis

PRSU
Pursuit Attractions & Hospitality, Inc.
Consumer DiscretionaryHotels, Resorts & Cruise Lines
$48.55
Close used for this calculation
$21.03Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
32/100
Profitability12/25
Returns3/25
Balance Sheet15/25
Efficiency2/25
Growth6/25
Weak
Quality radar
32Prof.12/25Ret.3/25Eff.2/25B.Sht15/25Growth6/25

Consensus fair value

$21.03
Above FV
▼ -56.7% against the close used
Model range $3.37 – $33.27
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear$3.37Fair value$21.03Bull$33.27
FairClose
52-week traded range
52W low $32.2852W high $55.97

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading above the consensus fair value

Pursuit Attractions & Hospitality, Inc. closed at $48.55, 130.9% above the consensus fair value of $21.03 drawn from 8 valuation models.

Financial DNA score 32/100 — Weak. P/E of 60.7x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
$7.36
-84.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=8%, r=10%, tg=3%, n=10yr
Graham Number
$18.59
-61.7%
√(22.5 × EPS × BVPS)
EPS=0.8, BVPS=19.19 · outside Graham range (P/E 60.7, P/B 2.5) — asset-light, treat as a rough floor
P/E Fair Value
$16.00
-67.0%
EPS × 20x (sector P/E)
EPS=0.8, Sector P/E=20x
Peter Lynch (PEG)
$9.79
-79.8%
EPS × Growth% (PEG = 1 is fair)
EPS=0.8, g=12.2%
EV/EBITDA
$33.27
-31.5%
(EBITDA × 10x − Net Debt) ÷ Shares
EBITDA=101.09M
Book Value (P/B)
$3.37
-93.1%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=19.19, ROE=4.2%, g=3%, r=10%
Reverse DCF
$48.55
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 22.2% | Historical: -12.2%
Margin of Safety
$10.49
-78.4%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=13.98, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.