The Discounted Cash Flow (DCF) valuation of Heritage-Crystal Clean Inc (HCCI) is 56.57 USD. With the latest stock price at 45.51 USD, the upside of Heritage-Crystal Clean Inc based on DCF is 24.3%.
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 24.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.5% | 6.4% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 44.26 - 78.65 | 56.57 |
| Upside | -2.8% - 72.8% | 24.3% |