The Discounted Cash Flow (DCF) valuation of Heritage-Crystal Clean Inc (HCCI) is 57.49 USD. With the latest stock price at 45.51 USD, the upside of Heritage-Crystal Clean Inc based on DCF is 26.3%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.3% | 6.4% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 45.42 - 78.62 | 57.49 |
| Upside | -0.2% - 72.8% | 26.3% |