Pursuit Attractions & Hospitality, Inc. (PRSU) intrinsic value & 10-year financials
Pursuit Attractions & Hospitality, Inc. (PRSU) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 10 fiscal years revenue shrank 10.3% a year to $452.4M, with an average return on invested capital of 10.4%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $55.02
- Market cap
- $1.6B
- Revenue (FY2025)
- $452.4M
- Revenue growth (10-yr CAGR)
- -10.3%
- ROIC (10-yr avg)
- 10.4%
- Free cash flow (FY2025)
- $11.1M
PRSU 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $452.4M | $22.7M | $0.80 | $11.1M | — | 3.6% |
| FY2024 | $366.5M | $368.5M | $12.84 | $718.0K | — | 74.5% |
| FY2023 | $1.2B | $16.0M | $0.30 | $28.6M | 8.8% | 12.5% |
| FY2022 | $1.1B | $23.2M | $0.53 | $6.3M | 6.1% | 11.6% |
| FY2021 | $507.3M | -$92.7M | -$5.01 | -$95.8M | -9.3% | -12.2% |
| FY2020 | $415.4M | -$374.1M | -$18.64 | -$133.8M | -30.1% | -22.8% |
| FY2019 | $1.4B | $22.0M | $1.02 | $32.0M | 5.8% | 10.4% |
| FY2018 | $1.3B | $49.2M | $2.40 | $7.2M | 6.0% | 9.5% |
| FY2017 | $1.3B | $57.7M | $2.83 | $55.6M | 6.4% | 8.0% |
| FY2016 | $1.2B | $42.3M | $2.09 | $50.5M | 6.2% | 8.5% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Pursuit Attractions & Hospitality, Inc. is facing top-line stagnation, with revenue contracting over the decade.
Pursuit Attractions & Hospitality, Inc. returns on capital have been average, hovering around 10.4% ROIC over the decade.
Pursuit Attractions & Hospitality, Inc. has not shown aggressive share repurchases (>10% retirement) or a major balance-sheet leverage increase (>50% net debt growth) over the 10-year window.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Pursuit Attractions & Hospitality, Inc. is modeled at -10.1% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-8.10 per share.