The Discounted Cash Flow (DCF) valuation of Heritage-Crystal Clean Inc (HCCI) is 55.03 USD. With the latest stock price at 45.51 USD, the upside of Heritage-Crystal Clean Inc based on DCF is 20.9%.
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 20.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.1% | 6.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 44.35 - 72.74 | 55.03 |
| Upside | -2.6% - 59.8% | 20.9% |