The Discounted Cash Flow (DCF) valuation of Heritage-Crystal Clean Inc (HCCI) is 45.27 USD. With the latest stock price at 45.51 USD, the upside of Heritage-Crystal Clean Inc based on DCF is -0.5%.
| Range | Selected | |
| WACC / Discount Rate | 6.0% - 8.7% | 7.3% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 35.64 - 62.17 | 45.27 |
| Upside | -21.7% - 36.6% | -0.5% |