COMP <GO>
BUUU vs PRSU // EV/EBITDA & P/E VALUATION
BUUU Group Limited Class A Ordinary Share (NASDAQ) VS. Pursuit Attractions and Hospitality Inc. (NYSE) • 15-METRIC TALLY: BUUU 4
— PRSU 3
■ METRIC PARITY
LAST: $5.84 (-1.02%) • MKT CAP: $1.10B
valuation
—
LAST: $55.28 (+3.04%) • MKT CAP: $1.51B
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (BUUU VS. PRSU)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | BUUU | PRSU | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | 31.00% | 92.30% | -61.30 | PRSU | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | — | 3.90% | — | TIE | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | 0.03% | — | — | TIE | /fcf-yield <GO> |
| Operating Margin | 16.30% | — | — | TIE | /operating-margins <GO> |
| Net Profit Margin | 12.50% | 5.00% | +7.50 | BUUU | /net-margins <GO> |
| Revenue Growth (YoY) | 8.90% | 23.40% | -14.50 | PRSU | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.05% | 0.00% | +0.05 | BUUU | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | — | — | — | TIE | /balance-sheet <GO> |
| Piotroski F-Score Quality | 5/9 | 3/9 | +2.00 | BUUU | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 69.5 | 61.3 | +8.23 | BUUU | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | 55.8x | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $1.10B | $1.51B | -$406.5M | PRSU | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | BUUU REV | PRSU REV | BUUU GROSS % | PRSU GROSS % | BUUU FCF | PRSU FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $6.3M | $452.4M | 31.0% | 92.3% | $330.4K | — |
| FY 2024 | $5.8M | $366.5M | 25.8% | 91.5% | $61.9K | — |
| FY 2023 | $3.5M | $350.3M | — | — | $143.1K | $104.7M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
BUUU // BETA —
PRSU // BETA —