DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Pure Cycle Corporation (PCYO)

Utilities | Regulated Water

Today's Price

$11.07

Today's Fair Value

$17.81 +60.89%

Margin of Safety

+37.84%

Projected Value (5Y)

$28.68 +159.08%

Dividends Paid (5Y)

$0.00

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 24.19% | CAGR (5y): 38.33%

Diluted Shares Growth Rate

Regression: 0.14% | CAGR (5y): 0.09%

Dividend Growth Rate

Regression: 0% | CAGR (5y): 0%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 34.53x)

Discount Rate