The Discounted Cash Flow (DCF) valuation of Pure Cycle Corp (PCYO) is 7.06 USD. With the latest stock price at 13.35 USD, the upside of Pure Cycle Corp based on DCF is -47.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.2% - 9.0% | 7.6% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 5.78 - 9.25 | 7.06 |
| Upside | -56.7% - -30.7% | -47.1% |