The Discounted Cash Flow (DCF) valuation of Heritage-Crystal Clean Inc (HCCI) is 56.96 USD. With the latest stock price at 45.51 USD, the upside of Heritage-Crystal Clean Inc based on DCF is 25.2%.
| Range | Selected | |
| WACC / Discount Rate | 5.1% - 6.8% | 6.0% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 45.97 - 75.12 | 56.96 |
| Upside | 1.0% - 65.1% | 25.2% |