The Discounted Cash Flow (DCF) valuation of Heritage-Crystal Clean Inc (HCCI) is 54.48 USD. With the latest stock price at 45.51 USD, the upside of Heritage-Crystal Clean Inc based on DCF is 19.7%.
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 19.7%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.1% | 6.2% |
| Long-term Growth Rate | 0.0% - 1.0% | 0.5% |
| Fair Price | 44.35 - 70.85 | 54.48 |
| Upside | -2.6% - 55.7% | 19.7% |