Pure Cycle Corp (PCYO) stock analysis
Close on Nov 13, 2026Market cap $260.73MP/E 17.7Yield –
StockData Score
Prices as of Nov 13, 2026How the score works
Solid15 of 30 checks passed
Pure Cycle passes 15 of the 30 checks behind our score; 6 could not be run for lack of data and count as not passed. Each dot in the shape is one check — hover it for the numbers.
- Valuation
- 5/6
- Growth
- 2/6
- Past performance
- 3/6
- Financial health
- 5/6
- Dividend
- 0/6
What stands out
Trading below fair value
The share price of $10.82 is below our fair value estimate of $13.33.
Low debt
Debt is 9.3% of shareholders' equity, under the 40% we consider low.
Earnings grew over 5 years
Net income grew 14.2% a year on average over the last five fiscal years.
EPS growing 10%+ a year
Diluted EPS grew 10.5% a year over the last three fiscal years.
What to watch
Margin of safety under 20%
The price is 18.8% below fair value, less than the 20% cushion we look for.
Return on equity under 15%
Return on equity was 10.2% over the last twelve months and averaged 10.7% over five years; we look for 15% on both.
Return on capital under 10%
Return on invested capital was 6.7%, below the 10% that usually covers the cost of capital.
Revenue growing under 10% a year
Revenue grew 4.3% a year over the last three fiscal years, short of the 10% we look for.
Valuation5/6
P/E below its 5-year median
Pure Cycle's P/E of 17.7 is below its own 5-year median of 25.1.
P/E below the industry
Pure Cycle's P/E of 17.7 is below the Water Supply median of 22.7.
EV/EBITDA below its 5-year median
Pure Cycle's EV/EBITDA of 17.7 is below its 5-year median of 24.6.
P/B below the industry
Pure Cycle's price-to-book of 1.72 is below the Water Supply median of 1.80.
Trading below fair value
The share price of $10.82 is below our fair value estimate of $13.33.
Margin of safety under 20%
The price is 18.8% below fair value, less than the 20% cushion we look for.
Growth2/6
Revenue growing under 10% a year
Revenue grew 4.3% a year over the last three fiscal years, short of the 10% we look for.
EPS growing 10%+ a year
Diluted EPS grew 10.5% a year over the last three fiscal years.
Earnings growth not accelerating
Net income grew 8.2% over the last twelve months, against a 5-year average of 14.2% a year.
Growing faster than the industry
Revenue grew 22.9% over the last twelve months; the Water Supply median is 5.9%.
Company guidance
No outlook found in earnings releases from the last twelve months.
Gross margin slipping
Gross margin was 62.0% over the last twelve months, against 66.4% a year earlier.
Past performance3/6
Return on equity under 15%
Return on equity was 10.2% over the last twelve months and averaged 10.7% over five years; we look for 15% on both.
Return on capital under 10%
Return on invested capital was 6.7%, below the 10% that usually covers the cost of capital.
Return on equity above the industry
Pure Cycle's return on equity of 10.2% is above the Water Supply median of 9.2%.
Earnings grew over 5 years
Net income grew 14.2% a year on average over the last five fiscal years.
Net margin below its 5-year average
Net margin was 43.7% over the last twelve months, against a 5-year average of 56.4%.
Net margin above the industry
Pure Cycle's net margin of 43.7% is above the Water Supply median of 20.1%.
Financial health5/6
Low debt
Debt is 9.3% of shareholders' equity, under the 40% we consider low.
Debt rising against equity
Debt to equity rose from 0.0% five years ago to 9.3%.
Debt covered by cash flow
Operating cash flow over the last twelve months equals 53.6% of total debt.
Interest well covered
Operating income covers interest expense 25.4 times.
Short-term assets cover short-term debts
Current assets are 1.53 times current liabilities.
Low bankruptcy risk
The Altman Z-score is 6.69; above 3 is the safe zone and below 1.8 the distress zone.
Dividend0/6
No dividend
Pure Cycle has not paid a dividend in the last twelve months.
Yield against Treasuries
No dividend.
Yield against the market
No dividend.
Dividend stability
No dividend.
Earnings cover
No dividend.
Cash-flow cover
No dividend.
Fair value
How we estimate itOur estimate per share
$13.33
The share price is 19% below this estimate.
| Method | Multiple used | Own 5Y median | Industry median | Value per share | Weight |
|---|---|---|---|---|---|
| P/E | 23.9× | 25.1× | 22.7× | $14.58 | 47% |
| EV/EBITDA | 20.1× | 24.6× | 15.5× | $12.31 | 41% |
| P/B | 1.9× | 2.0× | 1.8× | $11.90 | 12% |
| Earnings powerleft out, too far from the others | 9.1% cost of equity | – | – | $2.01 | – |
| Fair value | $13.33 | 100% | |||
Valuation over time
Using the earnings and balance sheet published at each date, not today's.
- P/E at month end
- Own 5-year median 25.1
- Water Supply median 22.7
An estimate from reported numbers and market multiples, not a price target or investment advice. It can be far off for companies whose profits are about to change sharply.
Market risk
From the past year of daily prices.
Liquidity
High risk
- Average value traded per day
- $735.76K
- Value traded per 1% price move
- $783.47K
Downside
Low risk
- Typical loss in a bad month
- 11.3%
- Volatility (annualized)
- 29%
- Sharpe ratio, 1 year
- -0.29
- Beta to the S&P 500 (5Y)
- 0.79
Typical bad-month loss, week by week
Margins
Share of revenue, fiscal years 2011 to 2025
Gross margin
Operating margin
Net margin
Growth rates
Compound annual growth to fiscal 2025
| Per year | 1 year | 3 years | 5 years | 10 years | Five-year pace |
|---|---|---|---|---|---|
| Revenue | -9.3% | +4.3% | +0.2% | +36.1% | |
| Gross profit | -18.9% | -0.7% | +16.3% | +43.4% | |
| Operating income | -37.3% | -8.8% | +38.4% | – | |
| Net income | +12.9% | +10.9% | +14.2% | – | |
| EPS, diluted | +12.5% | +10.5% | +14.0% | – |
Returns and balance sheet
10 fiscal years. Hover a measure to see how it is calculated.
| Measure | FY2016 | FY2020 | FY2025 | Trend |
|---|---|---|---|---|
| Return on equity | -1.9% | 8.6% | 9.6% | |
| Return on assets | -1.8% | 7.8% | 8.5% | |
| Current ratio | 59.74 | 4.18 | 2.72 | |
| Debt to equity | – | 0.00 | 0.05 | |
| Net debt to EBITDA | – | -6.74× | -1.52× | |
| Interest coverage | – | – | 18.0× | |
| Inventory turnover | – | – | – | |
| Capex to revenue | 104.5% | – | – | |
| Diluted shares | 24M | 24M | 24M |
Cash use needs five years of cash flow figures
Pure Cycle does not report operating cash flow and capital expenditure for each of the last five fiscal years.
DuPont analysis
Return on equity split into margin, efficiency and leverage
| Fiscal year | Net margin | Asset turnover | Equity multiplier | Return on equity |
|---|---|---|---|---|
| FY2025 | 50.3% | 0.17× | 1.14× | 9.6% |
| FY2024 | 40.4% | 0.20× | 1.13× | 9.4% |
| FY2023 | 32.2% | 0.11× | 1.13× | 4.1% |
| FY2022 | 41.8% | 0.19× | 1.14× | 8.9% |
| FY2021 | 117.4% | 0.17× | 1.12× | 21.8% |
| FY2020 | 26.1% | 0.30× | 1.11× | 8.6% |
| FY2019 | 23.6% | 0.26× | 1.08× | 6.7% |
| FY2018 | 6.0% | 0.10× | 1.03× | 0.6% |
| FY2017 | -139.3% | 0.02× | 1.03× | -2.5% |
| FY2016 | -289.9% | 0.01× | 1.03× | -1.9% |
Piotroski F-Score
Nine tests of profitability, balance sheet and efficiency, fiscal 2025 against fiscal 2024
- ProfitableNet income above zero$13.11M
- Cash generatingOperating cash flow above zero$13.16M
- Return on assets improvedROA up on the prior year8.7% → 8.9%
- Earnings backed by cashOperating cash flow above net income$13.16M vs $13.11M
- Less leverageLong-term debt to assets fell4.6% → 3.9%
- Better liquidityCurrent ratio rose4.05 → 2.72
- No dilutionShare count did not rise24M → 24M
- Gross margin improvedGross margin up on the prior year68.73% → 61.45%
- More efficientAsset turnover rose0.22 → 0.18
See a number that looks wrong?