investorscraft@gmail.com

Intrinsic ValuePursuit Attractions and Hospitality, Inc. (PRSU)

Previous Close$34.73
Intrinsic Value
Upside potential
Previous Close
$34.73

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Pursuit Attractions and Hospitality, Inc. operates in the experiential tourism and hospitality sector, offering curated attractions, guided tours, and premium lodging services. The company generates revenue through ticket sales, accommodations, and ancillary services such as dining and retail, targeting both leisure and adventure travelers. Its vertically integrated model allows control over the customer experience, from booking to on-site engagement, enhancing brand loyalty and repeat visitation. Positioned in a competitive but fragmented market, Pursuit differentiates through unique, location-based offerings that capitalize on natural and cultural assets. The company’s focus on high-margin, scalable experiences in sought-after destinations strengthens its resilience against seasonal fluctuations. By leveraging partnerships with local stakeholders and investing in sustainable practices, Pursuit maintains a reputation for quality, which supports pricing power and market share retention in niche segments.

Revenue Profitability And Efficiency

In FY 2024, Pursuit reported robust revenue of $366.5 million, with net income reaching $368.5 million, reflecting a highly profitable operation. The diluted EPS of $12.84 underscores strong earnings generation. Operating cash flow stood at $56.9 million, though capital expenditures of $56.2 million indicate significant reinvestment, likely tied to property upgrades or expansion. The near parity between operating cash flow and capex suggests disciplined capital allocation.

Earnings Power And Capital Efficiency

The company’s net income margin exceeds 100%, an atypical but likely one-time-driven result warranting scrutiny. Such profitability, if sustainable, signals exceptional earnings power. However, the modest operating cash flow relative to net income implies non-recurring items or accounting adjustments. Further analysis of recurring earnings drivers is needed to assess capital efficiency beyond this fiscal year.

Balance Sheet And Financial Health

Pursuit’s balance sheet shows $49.7 million in cash against $112.7 million of total debt, indicating moderate leverage. The absence of dividends aligns with potential reinvestment priorities. The debt level appears manageable given the profitability, but liquidity metrics would benefit from deeper scrutiny, especially if capex remains elevated.

Growth Trends And Dividend Policy

No dividend payments in FY 2024 suggest a focus on growth or debt reduction. Revenue and earnings trends are unclear without prior-year comparisons, but the current figures imply a transformative event or market capture. Future growth may hinge on geographic expansion or operational scaling, given the capital-intensive nature of the business.

Valuation And Market Expectations

The high EPS and net income could justify a premium valuation, but sustainability is key. Investors may price in expectations of recurring profitability or one-time gains differently. The lack of dividend yield shifts focus to capital appreciation, requiring clarity on long-term earnings quality.

Strategic Advantages And Outlook

Pursuit’s asset-light(ish) model and niche positioning provide competitive insulation. However, reliance on tourism demand exposes it to macroeconomic cycles. Strategic advantages include curated experiences and operational control, but success depends on maintaining premium pricing and cost discipline. The outlook hinges on executing growth without diluting margins or overleveraging.

Sources

Company filings (CIK: 0000884219), FY 2024 reported financials

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount