Pricing Log in Create free account
Saturday 17 October 2026 Export PRSU’s income statement to Excel — free account

Pursuit Attractions and Hospitality, Inc.

PRSU Consumer Cyclical Travel Services

Pursuit Attractions and Hospitality, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $452.4 million, up 23.4% from fiscal 2024. In the quarter to June 2026, revenue grew 14.4%, EPS grew 175.0%, free cash flow fell 139.4% and total debt rose 184.1%, each against the same quarter a year earlier. Dividend growth for five consecutive years, revenue growth for three; insiders bought in the last twelve months.

55.02 0.18 +0.33%
Market cap
$1.5B
P/E
40.8×
Fwd P/E
26.9×
Dividend yield
—
F-score
5/9
Altman Z
2.62
Beneish M
−2.78
Dividend safety
78/100
Overview Business Profile Financial Analysis Income Statement Balance Sheet Cash Flow Metrics & Ratios 10-Q 10-K

Insider Decisions trades per month

Total buys 0.13
Totals in millions of $.
Dec 25 Mar 26 Jun 26 Sep 26
Buy 3 — — — — — — — — — — —
Sell — — — — — — — — — — — —
Insider Ownership 27.15%

Capital & Financial Ratios $m

Market Cap 1,500.00
Revenue 483.23
Net Income 51.32
Free Cash Flow (5.44)
Net Debt 200.22
Current Ratio 1.61 (at or above 1.5: strong)
Debt/Equity 0.38 (at or below 0.5: strong)
P/E ratio 40.76 (above 35: high)
Fwd P/E 26.90
P/S ratio 3.15
P/B ratio 2.50
Past 5Y EPS Growth —
This Y EPS Growth 126.50% (at or above 15%: strong)
Next Y EPS Growth 2.86%
Next Y revenue growth 7.60%
Next 5Y EPS Growth 38.73% (at or above 15%: strong)

Green and red mark values outside typical ranges. How we judge →

Valuation vs history

EV/Sales, ten years
EV/Sales is 3.6×, against a ten-year median of 1.2×; over the ten years it ranged from −12.4× in 2024 to 9.1× in 2024.
P/E against its own 10 years 67.55%
10-year low 10-year high
P/S against its own 10 years 92.38%
10-year low 10-year high
P/B against its own 10 years 47.77%
10-year low 10-year high
EV/Sales against its own 10 years 90.60%
10-year low 10-year high

Dividends

Payout Ratio —
Annual Dividend Rate —
Annual Dividend Yield —
total individual payouts
2023 Powerpack
2022 Powerpack
2021 Powerpack
2020 0.10
0.10
2019 0.40
0.10
0.10
0.10
0.10
2018 0.40
0.10
0.10
0.10
0.10
2017 0.40
0.10
0.10
0.10
0.10
2016 0.40
0.10
0.10
0.10
0.10
special payouts not included in total or ratios

Assets vs Liabilities $m

2023 2024 2025 Q'26
Cash 27 50 31 34
Receivables 8 9 9 21
Inventory 9 10 12 18
Other 11 48 11 122
236 117 64 217
2023 2024 2025 Q'26
Payables 15 22 21 18
ST’ Debt 7 2 — —
Other 27 46 46 107
233 76 79 135

Compound Annual Growth %

10y 5y 3y
Sales (8.41%) 1.72% 14.76%
Cash Flow 3.64% 0.00% 18.46%
Earnings (1.59%) 0.00% (0.80%)
Book Value 7.01% 30.56% 89.63%

Revenue $m

Mar Jun Sep Dec Year
’26 52 133 — — —
’25 38 117 241 57 452
’24 37 101 182 46 366
’23 261 320 366 (597) 350
’22 177 319 383 (580) 299
’21 29 61 234 184 507
’20 295 30 63 28 415
Fiscal quarters ending in the months shown.

Operating Cash Flow $m

Mar Jun Sep Dec Year
’26 (29) 18 — — —
’25 (24) 22 103 (14) 86
’24 (22) 19 63 (3) 57
’23 10 29 78 (36) 81
’22 18 26 61 (54) 52
’21 (33) (7) 37 (35) (38)
’20 (5) (26) (12) (37) (80)
Fiscal quarters ending in the months shown.

Free Cash Flow $m

Mar Jun Sep Dec Year
’26 (46) (1) — — —
’25 (34) 3 87 (45) 11
’24 (39) 5 53 (18) 1
’23 (1) 8 55 (44) 18
’22 5 7 38 (56) (5)
’21 (28) (22) 16 (48) (81)
’20 (28) (31) (3) (50) (112)
Fiscal quarters ending in the months shown.

EPS $

Mar Jun Sep Dec Year
’26 (0.90) 0.54 — — —
’25 (1.11) 0.20 2.60 (0.91) 0.80
’24 (1.29) 0.97 1.65 10.81 12.84
’23 (1.10) 0.33 1.41 (0.83) 0.30
’22 (1.53) 0.64 1.38 (0.37) 0.53
’21 (2.21) (2.18) 0.46 (1.23) (5.01)
’20 (0.53) (10.19) (1.59) (2.58) (18.64)
Fiscal quarters ending in the months shown.

Target Price Range

Analyst price targets

Recommendation Rating

1
1Buy 2 3Hold 4 5Sell

Ten years at a glance Fiscal years to December

Group Line 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 Trend 2026e 2027e 2028e
Price, $
Price, $ Low 25.90 42.05 46.17 48.07 11.25 33.93 24.14 17.10 29.46 26.66

Analyst estimates 2026–2028

Powerpack
High 47.40 61.85 62.50 72.27 70.23 52.73 46.25 37.99 47.49 42.80
People
People Employees 3,436 3,521 5,196 5,361 1,697 3,512 3,387 4,035 1,500 2,100
Revenue/emp, $m 0.35 0.37 0.24 0.24 0.24 0.14 0.09 0.09 0.24 0.22
Income, $m
Income, $m Revenue 1,205 1,307 1,237 1,303 415 507 299 350 366 452
Gross margin, % 7.15 7.34 7.11 6.92 (27.96) (9.25) 8.05 90.89 91.51 92.35
EBT 65 104 65 26 (361) (95) 1 27 (45) 55
EBT margin, % 5.37 7.98 5.25 2.00 (86.86) (18.74) 0.17 7.79 (12.40) 12.16
Net income 43 58 49 24 (377) (93) 25 23 374 36
Depreciation 43 55 57 59 57 54 36 38 43 46
Per share, $
Per share, $ Revenue 60.28 64.87 61.35 64.66 20.49 24.86 14.54 16.80 17.11 16.04
Earnings 2.11 2.83 2.40 1.02 (18.64) (5.01) 0.54 0.30 12.84 0.80
Cash flow 5.02 5.57 4.49 5.37 (3.96) (1.85) 2.52 3.87 2.66 3.06
Capex (2.43) (2.76) (4.09) (3.70) (1.56) (2.13) (2.76) (2.99) (2.63) (2.66)
Free cash flow 2.58 2.81 0.41 1.67 (5.51) (3.99) (0.24) 0.88 0.03 0.39
Book value 18.54 21.99 22.34 27.16 8.59 4.50 4.70 12.72 28.79 23.42
Shares, m 20 20 20 20 20 20 21 21 21 28
Valuation, ×
Valuation, × P/E 21.03 19.96 20.87 67.50 0.00 0.00 172.71 0.00 3.49 42.63
P/S 0.73 0.87 0.82 1.04 1.77 1.72 1.66 2.10 2.48 2.10
P/B 2.36 2.56 2.24 2.49 4.21 9.51 5.14 5.56 1.48 1.44
EV/Sales 0.80 0.90 0.97 1.26 2.42 2.53 3.08 3.31 2.55 2.38
EV/FCF 18.63 20.72 146.23 48.80 (8.97) (15.76) (186.27) 63.21 1,301.02 96.63
Cash, $m
Cash, $m Operating cash flow 100 112 91 108 (80) (38) 52 81 57 86
Capex (49) (56) (82) (75) (32) (44) (57) (62) (56) (75)
Free cash flow 52 57 8 34 (112) (81) (5) 18 1 11
Balance, $m
Balance, $m Working capital (170) (123) (176) 24 (6) 22 28 3 41 (15)
Total debt 249 210 230 340 309 472 484 449 73 155
Net debt 228 156 185 278 270 410 424 421 24 124
Shareholders’ equity 371 443 451 547 174 92 97 265 617 660
Returns, %
Returns, % ROA 5.42 6.45 5.34 1.97 (34.81) (10.81) 2.18 1.44 37.18 2.50
ROIC 6.75 10.89 6.39 1.98 (50.81) (11.84) 0.06 2.48 (4.43) 4.38
ROE 11.97 14.19 11.01 4.42 (104.81) (76.84) 24.61 13.96 98.37 3.55
Negative figures in brackets.

All 10 years →

Fiscal years to Dec 2025 · latest quarter Jun 2026

Charts ten years each

Pursuit Attractions and Hospitality, Inc. vs peers in Travel Services (Q) = latest quarter vs a year earlier

Company Market cap P/E Fwd P/E Revenue growth (Q) EPS growth (Q) FCF growth (Q) Gross margin (Q) EBIT margin (Q) Compare
CCL Carnival Corporation $35.6B 11.2× 12.3× +3.46% (above 0%: growing) +0.06% (above 0%: growing) −3.26% (below 0%: shrinking) 45.13% 26.31% Compare
EXPE Expedia Group, Inc. $35.0B 17.3× 14.4× +13.97% (above 0%: growing) +179.69% (above 0%: growing) +38.87% (above 0%: growing) 90.66% 18.54% Compare
TCOM Trip.com Group Limited Sponsored ADR $25.9B 7.7× 12.8× +11.39% (above 0%: growing) n/m +531.82% (above 0%: growing) 79.81% (9.36%) Compare
NCLH Norwegian Cruise Line Holdings Ltd. $7.1B 9.0× 12.6× +4.89% (above 0%: growing) +585.71% (above 0%: growing) −61.99% (below 0%: shrinking) 39.91% 13.76% Compare
MMYT MakeMyTrip Limited $4.4B 133× 82.6× +6.22% (above 0%: growing) −60.87% (below 0%: shrinking) −36.17% (below 0%: shrinking) 74.55% 15.30% Compare
TNL Travel + Leisure Co. $4.0B 17.2× 10.0× +4.42% (above 0%: growing) +7.36% (above 0%: growing) 0.00% 51.18% 19.76% Compare
LIND Lindblad Expeditions $2.3B — (loss-making) 127× +18.64% (above 0%: growing) n/m +279.01% (above 0%: growing) 48.50% 6.00% Compare
PRSU Pursuit Attractions and Hospitality, Inc. $1.5B 40.8× 26.9× +14.35% (above 0%: growing) +175.00% (above 0%: growing) −139.39% (below 0%: shrinking) 92.82% 18.59%
TRIP TripAdvisor, Inc. $1.1B 233× 21.2× −7.16% (below 0%: shrinking) −34.48% (below 0%: shrinking) −26.17% (below 0%: shrinking) 92.98% 8.55% Compare
Median of peers $5.7B 17.2× 13.6× +5.56% +3.71% −1.63% 62.87% 14.53%

All 18 Travel Services stocks →

Pursuit Attractions and Hospitality, Inc. (PRSU) key facts

  • Strength: Pursuit Attractions and Hospitality, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $452.4 million, up 23.4% from fiscal 2024.
  • Pursuit Attractions and Hospitality, Inc. (PRSU) is a Travel Services company in the Consumer Cyclical sector, listed on the New York Stock Exchange.
  • As of October 16, 2026, PRSU traded at $55.02, a market capitalization of $1.5 billion.
  • Return on equity was 3.55% and debt-to-equity 0.38.
  • Its Piotroski F-score is 5 out of 9 and its Altman Z-score is 2.62 (grey zone) for fiscal 2025.

Source: company filings (standardised) and stockrow calculations.

Pursuit Attractions and Hospitality, Inc. (PRSU) Latest News

No news at this impact. Lower the threshold for more.
stockrow.com/PRSU · Data as of Jun 30, 2026 · For information only; not investment advice. · © 2026 stockrow.com