Pursuit Attractions & Hospitality, Inc. (PRSU)
Services-Miscellaneous Amusement & Recreation
Latest Price
$49.18
TTM P/E
36.43
Normalized P/E
18.35
Div Yield
--
Book Value
19.30
P/B Ratio
2.55
Valuation metrics
adjust assumptions →EPS: $0.80
Book value / share: $20.77
Formula: √(22.5 × EPS × BVPS)
Graham Number
$19.34
61% downside
Norm. op. income: $74M (median of 4yr)
Tax rate: 29%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$16.27
67% downside
Base FCF: $9M (median of recent 5yr)
Growth: 25%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$20.67
58% downside
EPS: $0.80
Target P/E: 18×
Formula: EPS × P/E
P/E Fair Value
$14.40
71% downside
Institutional Ownership
99.3% held by institutions| Institution | Shares | Value | Ownership % | Change | Filing Date |
|---|---|---|---|---|---|
| Crestview Partners IV GP, L.P. | 6.70M | $375.0M | 24.58% | -- | 2026-06-30 |
| BlackRock, Inc. | 3.27M | $183.0M | 12.01% | -37.3K | 2026-06-30 |
| FMR LLC | 2.36M | $132.0M | 8.67% | +635.2K | 2026-06-30 |
| AMERICAN CENTURY COMPANIES INC | 988.6K | $55.0M | 3.63% | +856.9K | 2026-06-30 |
| Allspring Global Investments Holdings, LLC | 986.2K | $54.0M | 3.62% | -336.2K | 2026-06-30 |
| VANGUARD CAPITAL MANAGEMENT LLC | 914.3K | $51.0M | 3.35% | -40.0K | 2026-06-30 |
| DIMENSIONAL FUND ADVISORS LP | 822.7K | $46.0M | 3.02% | +106.1K | 2026-06-30 |
| STATE STREET CORP | 817.3K | $45.0M | 3.00% | +17.5K | 2026-06-30 |
| TimesSquare Capital Management, LLC | 816.5K | $45.0M | 2.99% | -75.9K | 2026-06-30 |
| ADVISORY RESEARCH INC | 657.6K | $36.0M | 2.41% | -7.6K | 2026-06-30 |