The Discounted Cash Flow (DCF) valuation of US Ecology Inc (ECOL) is 21.70 USD. With the latest stock price at 47.99 USD, the upside of US Ecology Inc based on DCF is -54.8%.
| Range | Selected | |
| WACC / Discount Rate | 6.3% - 10.0% | 8.1% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 5.50 - 88.46 | 21.70 |
| Upside | -88.5% - 84.3% | -54.8% |