Pursuit Attractions and Hospitality, Inc.
High uncertainty:The valuation methods show significant disagreement (>100% spread). Treat the range as a rough guide rather than a precise estimate.
Bear Case (25th pct.)
-87.8% vs price
Base Case (Median)
-44.3% vs price
Bull Case (75th pct.)
-41.7% vs price
◇ = Current price | |Bear |Base | Bull
| Method | Est. Value | vs Price | Weight |
|---|---|---|---|
| DCF (Discounted Cash Flow) | $-6.24 | -113.0% | High (40%) |
| PE Comparable | $27.67 | -42.3% | Medium (25%) |
| Growth Trajectory DCF | $28.07 | -41.5% | Medium (20%) |
| Graham Number | $25.77 | -46.3% | High (80%) |
| EV/EBITDA | $38.98 | -18.8% | Medium (20%) |
| Earnings Power Value | $-0.77 | -101.6% | High (70%) |
Based on 6 out of 8 methods, PRSU appears overvalued at the current price of $47.99. The base case fair value of $26.72 implies 44.3% downside.
Bear/base/bull cases represent the 25th, 50th, and 75th percentile of available method estimates. This is not financial advice. Valuation is inherently uncertain.