As of 2024-07-27, the Intrinsic Value of Pure Cycle Corp (PCYO) is 1.55 USD. This PCYO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 10.92 USD, the upside of Pure Cycle Corp is %.

The range of the Intrinsic Value is 1.30 - 2.15 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	1.30 - 2.15	1.55	-85.8%
DCF (Growth 10y)	2.44 - 4.98	3.19	-70.8%
DCF (EBITDA 5y)	4.41 - 6.53	5.11	-53.2%
DCF (EBITDA 10y)	5.06 - 8.12	6.11	-44.0%
Fair Value	6.30 - 6.30	6.30	-42.31%
P/E	5.39 - 7.34	6.08	-44.3%
EV/EBITDA	3.03 - 5.52	4.33	-60.3%
EPV	0.22 - 0.08	0.15	-98.6%
DDM - Stable	2.28 - 7.09	4.69	-57.1%
DDM - Multi	3.56 - 8.69	5.06	-53.7%