investorscraft@gmail.com

Intrinsic ValuePure Cycle Corporation (PCYO)

Previous Close$11.58
Intrinsic Value
Upside potential
Previous Close
$11.58

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Pure Cycle Corporation operates as a diversified land and water resource development company, primarily focused on the Denver metropolitan area. The company's core revenue model is driven by the sale of water and wastewater services, land development, and leasing of mineral rights. Pure Cycle distinguishes itself through its vertically integrated approach, owning and managing water assets that support residential, commercial, and agricultural development. This positions the company as a critical infrastructure provider in a high-growth region, benefiting from Colorado's stringent water rights laws and increasing demand for sustainable water solutions. The company's market position is further strengthened by its long-term land holdings, which provide a pipeline for future development projects. Pure Cycle's strategic focus on water resource management aligns with broader trends in environmental sustainability and urban expansion, offering a competitive edge in a niche but essential sector.

Revenue Profitability And Efficiency

Pure Cycle reported revenue of $28.7 million for FY 2024, with net income of $11.6 million, reflecting a robust net margin of approximately 40%. The company's diluted EPS stood at $0.48, indicating strong profitability relative to its share count. Operating cash flow was $2.2 million, though capital expenditures of $2.7 million suggest ongoing investments in infrastructure and development. These metrics highlight efficient operations and a lean cost structure, supported by the company's asset-light model in water services.

Earnings Power And Capital Efficiency

The company's earnings power is underpinned by its ability to monetize water rights and land assets, yielding high-margin revenue streams. With minimal debt relative to its cash position, Pure Cycle demonstrates prudent capital allocation. The absence of dividends suggests reinvestment in growth opportunities, enhancing long-term capital efficiency. The company's focus on scalable water infrastructure projects further amplifies its earnings potential in a resource-constrained market.

Balance Sheet And Financial Health

Pure Cycle maintains a solid balance sheet, with $22.1 million in cash and equivalents against $7.0 million in total debt, reflecting a conservative leverage profile. The company's liquidity position is strong, providing flexibility for future investments or acquisitions. Its asset base, including water rights and land holdings, offers substantial intrinsic value, though these are not fully reflected in traditional financial metrics.

Growth Trends And Dividend Policy

Growth is driven by strategic land and water asset development, with the Denver area's population expansion providing a tailwind. The company has not issued dividends, opting instead to reinvest profits into high-return projects. This aligns with its long-term strategy of capitalizing on regional demand for water and land resources, positioning Pure Cycle for sustained organic growth.

Valuation And Market Expectations

The company's valuation reflects its niche market position and the scarcity value of its water assets. Investors likely price in future growth from development projects and potential appreciation of land holdings. The absence of dividends may limit appeal to income-focused investors, but growth-oriented stakeholders may value the reinvestment strategy.

Strategic Advantages And Outlook

Pure Cycle's strategic advantages include its vertically integrated model,稀缺 water rights, and prime land holdings in a high-growth region. The outlook is positive, supported by increasing demand for sustainable water solutions and urban development. Risks include regulatory changes and project execution, but the company's asset base and market position provide a resilient foundation.

Sources

10-K filing, company investor relations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount