What is Pursuit Attractions & Hospitality, Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Pursuit Attractions & Hospitality, Inc.'s reported free cash flow gives $0.26 per share. The share price was $49.28 on September 25, 2026, 18,647% above that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | -3.5% | 10.0% | -$1.93 | -104% |
| Base | 1.5% | 9.0% | $0.26 | -99% |
| Bull | 6.5% | 8.0% | $4.54 | -91% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $1.80 | $2.26 | $2.82 | $3.53 | $4.43 |
| 8.0% | $0.66 | $0.96 | $1.31 | $1.73 | $2.25 |
| 9.0% | -$0.18 | $0.03 | $0.26 | $0.54 | $0.86 |
| 10.0% | -$0.82 | -$0.67 | -$0.51 | -$0.32 | -$0.10 |
| 11.0% | -$1.32 | -$1.21 | -$1.09 | -$0.96 | -$0.81 |
Where the presets come from
Base: years 1 to 5 grow at Pursuit Attractions & Hospitality, Inc.'s revenue growth rate over the last 5 fiscal years (1.7% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions