The Discounted Cash Flow (DCF) valuation of Heritage-Crystal Clean Inc (HCCI) is 52.07 USD. With the latest stock price at 45.51 USD, the upside of Heritage-Crystal Clean Inc based on DCF is 14.4%.
Based on the latest price of 45.51 USD and our DCF valuation, Heritage-Crystal Clean Inc (HCCI) is a buy. buying HCCI stocks now will result in a potential gain of 14.4%.
| Range | Selected | |
| WACC / Discount Rate | 5.8% - 8.0% | 6.9% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 41.22 - 70.91 | 52.07 |
| Upside | -9.4% - 55.8% | 14.4% |