Pursuit Attractions and Hospitality (PRSU)
What the price implies
A reverse DCF: instead of guessing a fair value, it asks what growth today's price already assumes. How it works.
At a market value of $1.5B, Pursuit Attractions and Hospitality's free cash flow of $11M (fiscal 2025) would need to grow about 31% a year for the stock to be worth today's price. That is faster than the company has grown its free cash flow over the last 9 years.
Assumes a 9% discount rate and 3% growth after year 10, on free cash flow (operating cash flow minus capital spending) from Pursuit Attractions and Hospitality's SEC filings. Change any assumption, or model revenue and margins instead, in the Modeling tab, or try your own numbers in the reverse DCF calculator.
Fundamental grade
Five factors scored 1 to 9 from PRSU's latest numbers, weighted into one grade. It describes the business, not whether the stock is a buy.
Key numbers
Results from SEC filings
Fiscal years, from Pursuit Attractions and Hospitality's 10-K filings. Ten years of the full income statement, balance sheet and cash flow.
| Fiscal year | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|
| Revenue | $507M | $299M | $350M | $366M | $452M |
| Net income | -$93M | $23M | $16M | $369M | $23M |
| Free cash flow | -$96M | $17M | $42M | $718,000 | $11M |
| EPS (diluted) | -$5.01 | $0.54 | $0.30 | $12.84 | $0.80 |
| Operating margin | -9.3% | 23.0% | 31.0% | -12.4% | 12.2% |
Where the revenue comes from
Revenue by segments, fiscal 2023. Every breakdown, year by year.
Superinvestors who own PRSU
From each investor's latest 13F filing (what a 13F shows).
Insider buying
Open-market purchases by Pursuit Attractions and Hospitality's executives and directors in the last 12 months, from SEC Form 4 filings. What insider buying tells you.
| Date | Insider | Shares | Price | Value |
|---|---|---|---|---|
| Nov 17, 2025 | David W Barry |
755 | $33.39 | $25,209 |
Get an alert at your buy price
Pick the price you'd be interested at. We'll email you when PRSU trades at or below it.
New accounts get 7 days of Pro, price alerts included. No card needed.
In the full deep dive
Questions
What growth does Pursuit Attractions and Hospitality's stock price imply?
At a market value of $1.5B, Pursuit Attractions and Hospitality would need its free cash flow to grow about 31% a year for 10 years (discounted at 9%, 3% growth after that) to be worth today's price. Over the last 9 years its free cash flow grew -15% a year.
Are Pursuit Attractions and Hospitality insiders buying the stock?
1 open-market insider purchase of PRSU in the last 12 months, from SEC Form 4 filings.
Companies like Pursuit Attractions and Hospitality
All Consumer Cyclical stocks · Travel Services stocks · Stock lists
Prices and ratios as of Oct 11, 2026; statements from SEC filings. Information only, not investment advice. Superinvestor holdings come from 13F filings, which are filed up to 45 days after each quarter ends.