US · PRSU
Pursuit Attractions and Hospitality, Inc.
- Sector
- Industrials · Specialty Business Services
- Headquarters
- Scottsdale, AZ 85251
- Website
- pursuitcollection.com
Price · as of 2025-12-31
$42.22
Market cap 983.13M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $31.99 | -24.23% |
| Intrinsic Value(DCF) | $17.00 | -59.73% |
| Graham-Dodd Method(GD) | $19.32 | -54.24% |
| Graham Formula(GF) | $24.53 | -41.9% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $12.26 | $31.22 | $4.55 | $12.25 | $8.98 |
| 2012 | $18.23 | $27.03 | $5.14 | $10.81 | $4.38 |
| 2013 | $23.71 | $24.39 | $0.52 | $0.00 | $3.43 |
| 2014 | $26.20 | $53.61 | $4.35 | $0.00 | $51.33 |
| 2015 | $27.63 | $17.27 | $2.56 | $7.57 | $13.76 |
| 2016 | $43.49 | $19.61 | $11.48 | $9.65 | $38.63 |
| 2017 | $54.41 | $26.71 | $11.17 | $16.12 | $46.30 |
| 2018 | $53.27 | $31.20 | $11.08 | $14.80 | $7.23 |
| 2019 | $42.79 | $17.12 | $1.54 | $8.35 | $14.33 |
| 2020 | $44.00 | $147.57 | $0.00 | $0.00 | $1,053.42 |
| 2021 | $33.58 | $18.80 | $0.00 | $0.00 | $0.00 |
| 2022 | $21.89 | $202.30 | $0.00 | $0.00 | $0.00 |
| 2023 | $36.68 | $17.11 | $0.00 | $0.00 | $18.73 |
| 2024 | $38.50 | $59.65 | $0.00 | $100.30 | $215.60 |
| 2025 | $36.22 | $31.99 | $14.40 | $19.32 | $24.53 |
AI valuation
Our deep-learning model estimates Pursuit Attractions and Hospitality, Inc.'s (PRSU) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $31.99
- Current price
- $42.22
- AI upside
- -24.23%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$17.00
-59.73% upside
Graham-Dodd
$19.32
-54.24% upside
Graham Formula
$24.53
-41.9% upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| PRSU | Pursuit Attractions and H… | $42.22 | 983.13M | -24% | -60% | -54% | -42% | 28.13 | 1.76 | 2.26 | 10.74 | — | 2.87 | 32.18% | 14.72% | 5.01% | 6.56% | 7.01% | 4.01% | 0.33 | 7.55 | 0.81 | 0.51 | 1.45 | -9315.00% | 2345.00% | -26976.00% | 1.09% | 1.09 | 1.67% | 0.00% | 0.00% | 1.00% | 17.73 | 106.06 | 2.61 | 2.77 |
| BBSI | Barrett Business Services… | $27.77 | 713.4M | +205% | -34% | -56% | +8% | 19.47 | 4.66 | 0.90 | 11.90 | 277.09 | 5.94 | 22.13% | 5.22% | 4.63% | 25.20% | 47.30% | 7.22% | 0.10 | 335.85 | 1.32 | 1.00 | -0.43 | 703.00% | 703.00% | -10735.00% | -0.39% | 0.03 | -4.31% | 0.78% | 15.30% | 3.61% | 15.58 | -228.69 | 0.81 | 3.54 |
| BLDP | Ballard Power Systems Inc… | $2.14 | 643.58M | +1,143% | -38% | — | +1,028% | -1.16 | 0.56 | 5.41 | 0.66 | -1.51 | 0.56 | -31.52% | -262.87% | -464.99% | -38.97% | -105.74% | -34.96% | 0.04 | -85.41 | 9.25 | 8.44 | 1.88 | 7705.00% | -3188.00% | -700.00% | -35.99% | -1.43 | -78.29% | 0.00% | 0.00% | 0.00% | 1.12 | 1.51 | -2.94 | -1.27 |
| BV | BrightView Holdings, Inc. | $13.79 | 1.3B | +114% | -64% | — | -79% | 21.38 | 0.66 | 0.45 | 6.64 | 11.55 | -4.24 | 23.26% | 5.04% | 2.10% | 3.13% | 3.56% | 1.65% | 0.51 | 2.51 | 1.30 | 1.13 | 2.74 | 18500.00% | -341.00% | -7044.00% | 3.14% | 0.57 | 1.44% | 2.99% | 63.90% | 5.01% | 15.12 | 54.14 | 0.76 | 1.42 |
| GSL | Global Ship Lease, Inc. | $41.08 | 1.47B | +36% | -74% | +52% | +233% | 2.17 | 0.53 | 1.09 | 2.60 | 11.82 | 0.53 | 55.38% | 53.74% | 50.12% | 26.71% | 19.83% | 15.56% | 0.47 | 9.32 | 1.14 | 0.68 | 1.10 | 1839.00% | 582.00% | -1568.00% | 24.41% | 1.63 | 9.81% | 8.84% | 19.20% | 26.54% | 3.39 | 6.85 | 1.82 | 1.81 |
| MEG | Montrose Environmental Gr… | $29.22 | 1.03B | +67% | -61% | — | — | -1191.08 | 2.23 | 1.21 | 13.16 | — | -7.07 | 34.13% | 1.52% | -0.10% | -0.19% | 0.82% | -0.09% | 0.18 | 0.65 | 1.43 | 0.99 | 0.87 | -9369.00% | 1926.00% | 1000632.00% | 9.08% | 0.64 | 14.75% | 0.41% | -492.30% | 32.24% | 85.13 | 11.79 | 1.29 | 1.72 |
| NVRI | Enviri Corporation | $18.93 | 1.53B | +25% | -61% | — | — | -8.84 | 5.79 | 0.66 | 20.10 | -29.48 | -1.90 | 21.05% | 3.88% | -7.48% | -50.12% | 4.51% | -6.23% | 7.08 | 0.78 | 1.14 | 0.70 | 10.76 | 3000.00% | -430.00% | -3337.00% | -2.70% | 0.16 | -2.07% | 0.02% | -0.10% | 0.02% | 36.58 | -79.77 | 1.42 | 1.97 |
| RDW | Redwire Corporation | $9.07 | 1.5B | +213% | -24% | — | — | -50.23 | 10.74 | 33.93 | -63.21 | — | -205.98 | 5.15% | -68.48% | -67.55% | -44.95% | -39.30% | -26.01% | 0.04 | -5.78 | 1.62 | 0.85 | 0.29 | -298.00% | 1029.00% | 70351.00% | -1.68% | -1.14 | -36.26% | 0.00% | 0.00% | 1.86% | -49.33 | -59.37 | 33.78 | 16.74 |
| RHLD | Resolute Holdings Managem… | $168.55 | 1.44B | -33% | -45% | — | +19% | 3.09 | -0.43 | 0.81 | 3.85 | — | -0.43 | 52.13% | 30.12% | 26.22% | -27.93% | -90.02% | 92.40% | -0.26 | 5.95 | 0.00 | 0.06 | 1.43 | -96316.00% | 767.00% | 3543.00% | 42.17% | 0.19 | -102.08% | 4.57% | 14.10% | 35.37% | 4.28 | 3.77 | 1.29 | -137.88 |
| TH | Target Hospitality Corp. | $7.79 | 777.28M | +292% | -30% | -6% | — | 8.20 | 1.39 | 1.52 | 4.83 | — | 1.79 | 46.13% | 28.16% | 18.45% | 17.89% | 18.30% | 10.06% | 0.50 | 4.67 | 1.07 | 1.03 | 0.15 | -5513.00% | -3146.00% | 3740.00% | 20.73% | 0.65 | 26.56% | 0.00% | 0.00% | 19.02% | 5.56 | 4.98 | 1.57 | 2.85 |
| UP | Wheels Up Experience Inc. | $0.60 | 429.85M | +3,995% | -61% | — | — | -1.38 | -1.04 | 0.55 | -3.08 | — | -0.60 | 2.25% | -34.25% | -39.95% | 100.02% | 163.36% | -27.67% | -0.40 | -2.79 | 0.27 | 0.18 | -0.17 | -1429.00% | -702.00% | 1916.00% | -64.03% | -0.18 | 168.31% | 0.00% | 0.00% | 57.88% | -1.70 | -1.65 | 0.58 | -4.20 |
About Pursuit Attractions and Hospitality, Inc.
Pursuit Attractions and Hospitality, Inc., an attraction and hospitality company, owns and operates hospitality destinations in the United States, Canada, and Iceland. It operates various attractions and lodges with restaurants, retail, and transportation facilities. The company was formerly known as Viad Corp and changed its name to Pursuit Attractions and Hospitality, Inc. in January 2025. Pursuit Attractions and Hospitality, Inc. was founded in 1926 and is headquartered in Scottsdale, Arizona.
- CEO
- David W. Barry
- Employees
- 1.5K
- Beta
- 1.46
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($17.00 ÷ $42.22) − 1 = -59.73% (DCF, example).