Pursuit Attractions & Hospitality, Inc. (PRSU)

Services-Miscellaneous Amusement & Recreation

Latest Price

$53.30

TTM P/E

39.48

Normalized P/E

19.57

TTM Div Yield

Fwd Div Yield

Book Value

19.63

P/B Ratio

2.72

Valuation metrics

EPS: $0.80

Book value / share: $20.77

Formula: √(22.5 × EPS × BVPS)

Graham Number

$19.34

64% 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

69% 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

61% downside

EPS: $0.80

Target P/E: 20×

Formula: EPS × P/E

P/E Fair Value

$16.00

70% downside

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