U.S. markets open in 2 hours 2 minutes
  • S&P Futures

    4,068.25
    -7.25 (-0.18%)
     
  • Dow Futures

    34,040.00
    +17.00 (+0.05%)
     
  • Nasdaq Futures

    12,065.00
    -41.75 (-0.34%)
     
  • Russell 2000 Futures

    1,908.40
    -2.10 (-0.11%)
     
  • Crude Oil

    82.23
    +1.22 (+1.51%)
     
  • Gold

    1,931.80
    +1.80 (+0.09%)
     
  • Silver

    23.86
    -0.16 (-0.67%)
     
  • EUR/USD

    1.0879
    -0.0013 (-0.12%)
     
  • 10-Yr Bond

    3.4930
    0.0000 (0.00%)
     
  • Vix

    18.84
    -0.24 (-1.26%)
     
  • GBP/USD

    1.2365
    -0.0042 (-0.34%)
     
  • USD/JPY

    129.9260
    -0.2270 (-0.17%)
     
  • BTC-USD

    22,972.81
    -45.40 (-0.20%)
     
  • CMC Crypto 200

    520.54
    -6.64 (-1.26%)
     
  • FTSE 100

    7,768.69
    +7.58 (+0.10%)
     
  • Nikkei 225

    27,382.56
    +19.81 (+0.07%)
     

A Look At The Fair Value Of Pure Cycle Corporation (NASDAQ:PCYO)

Today we'll do a simple run through of a valuation method used to estimate the attractiveness of Pure Cycle Corporation (NASDAQ:PCYO) as an investment opportunity by taking the expected future cash flows and discounting them to their present value. The Discounted Cash Flow (DCF) model is the tool we will apply to do this. It may sound complicated, but actually it is quite simple!

Remember though, that there are many ways to estimate a company's value, and a DCF is just one method. If you want to learn more about discounted cash flow, the rationale behind this calculation can be read in detail in the Simply Wall St analysis model.

See our latest analysis for Pure Cycle

The Calculation

We use what is known as a 2-stage model, which simply means we have two different periods of growth rates for the company's cash flows. Generally the first stage is higher growth, and the second stage is a lower growth phase. To begin with, we have to get estimates of the next ten years of cash flows. Seeing as no analyst estimates of free cash flow are available to us, we have extrapolate the previous free cash flow (FCF) from the company's last reported value. We assume companies with shrinking free cash flow will slow their rate of shrinkage, and that companies with growing free cash flow will see their growth rate slow, over this period. We do this to reflect that growth tends to slow more in the early years than it does in later years.

Generally we assume that a dollar today is more valuable than a dollar in the future, so we discount the value of these future cash flows to their estimated value in today's dollars:

10-year free cash flow (FCF) forecast

2023

2024

2025

2026

2027

2028

2029

2030

2031

2032

Levered FCF ($, Millions)

US$10.3m

US$9.71m

US$9.36m

US$9.18m

US$9.11m

US$9.12m

US$9.17m

US$9.27m

US$9.39m

US$9.53m

Growth Rate Estimate Source

Est @ -9.43%

Est @ -6.01%

Est @ -3.61%

Est @ -1.93%

Est @ -0.76%

Est @ 0.06%

Est @ 0.64%

Est @ 1.04%

Est @ 1.32%

Est @ 1.52%

Present Value ($, Millions) Discounted @ 6.1%

US$9.7

US$8.6

US$7.8

US$7.2

US$6.8

US$6.4

US$6.1

US$5.8

US$5.5

US$5.3

("Est" = FCF growth rate estimated by Simply Wall St)
Present Value of 10-year Cash Flow (PVCF) = US$69m

The second stage is also known as Terminal Value, this is the business's cash flow after the first stage. The Gordon Growth formula is used to calculate Terminal Value at a future annual growth rate equal to the 5-year average of the 10-year government bond yield of 2.0%. We discount the terminal cash flows to today's value at a cost of equity of 6.1%.

Terminal Value (TV)= FCF2032 × (1 + g) ÷ (r – g) = US$9.5m× (1 + 2.0%) ÷ (6.1%– 2.0%) = US$237m

Present Value of Terminal Value (PVTV)= TV / (1 + r)10= US$237m÷ ( 1 + 6.1%)10= US$131m

The total value, or equity value, is then the sum of the present value of the future cash flows, which in this case is US$200m. In the final step we divide the equity value by the number of shares outstanding. Relative to the current share price of US$10.0, the company appears around fair value at the time of writing. Valuations are imprecise instruments though, rather like a telescope - move a few degrees and end up in a different galaxy. Do keep this in mind.

dcf
dcf

Important Assumptions

The calculation above is very dependent on two assumptions. The first is the discount rate and the other is the cash flows. You don't have to agree with these inputs, I recommend redoing the calculations yourself and playing with them. The DCF also does not consider the possible cyclicality of an industry, or a company's future capital requirements, so it does not give a full picture of a company's potential performance. Given that we are looking at Pure Cycle as potential shareholders, the cost of equity is used as the discount rate, rather than the cost of capital (or weighted average cost of capital, WACC) which accounts for debt. In this calculation we've used 6.1%, which is based on a levered beta of 0.800. Beta is a measure of a stock's volatility, compared to the market as a whole. We get our beta from the industry average beta of globally comparable companies, with an imposed limit between 0.8 and 2.0, which is a reasonable range for a stable business.

Moving On:

Whilst important, the DCF calculation shouldn't be the only metric you look at when researching a company. DCF models are not the be-all and end-all of investment valuation. Instead the best use for a DCF model is to test certain assumptions and theories to see if they would lead to the company being undervalued or overvalued. For instance, if the terminal value growth rate is adjusted slightly, it can dramatically alter the overall result. For Pure Cycle, we've put together three important aspects you should further examine:

  1. Risks: Consider for instance, the ever-present spectre of investment risk. We've identified 1 warning sign with Pure Cycle , and understanding it should be part of your investment process.

  2. Other High Quality Alternatives: Do you like a good all-rounder? Explore our interactive list of high quality stocks to get an idea of what else is out there you may be missing!

  3. Other Top Analyst Picks: Interested to see what the analysts are thinking? Take a look at our interactive list of analysts' top stock picks to find out what they feel might have an attractive future outlook!

PS. Simply Wall St updates its DCF calculation for every American stock every day, so if you want to find the intrinsic value of any other stock just search here.

Have feedback on this article? Concerned about the content? Get in touch with us directly. Alternatively, email editorial-team (at) simplywallst.com.

This article by Simply Wall St is general in nature. We provide commentary based on historical data and analyst forecasts only using an unbiased methodology and our articles are not intended to be financial advice. It does not constitute a recommendation to buy or sell any stock, and does not take account of your objectives, or your financial situation. We aim to bring you long-term focused analysis driven by fundamental data. Note that our analysis may not factor in the latest price-sensitive company announcements or qualitative material. Simply Wall St has no position in any stocks mentioned.

Join A Paid User Research Session
You’ll receive a US$30 Amazon Gift card for 1 hour of your time while helping us build better investing tools for the individual investors like yourself. Sign up here