As of 2024-10-03, the Intrinsic Value of Heritage-Crystal Clean Inc (HCCI) is
40.72 USD. This HCCI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 45.51 USD, the upside of Heritage-Crystal Clean Inc is
-10.50%.
The range of the Intrinsic Value is 33.11 - 52.95 USD
40.72 USD
Intrinsic Value
HCCI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
33.11 - 52.95 |
40.72 |
-10.5% |
| DCF (Growth 10y) |
38.80 - 60.82 |
47.28 |
3.9% |
| DCF (EBITDA 5y) |
47.27 - 58.79 |
52.38 |
15.1% |
| DCF (EBITDA 10y) |
50.11 - 66.12 |
57.17 |
25.6% |
| Fair Value |
78.07 - 78.07 |
78.07 |
71.54% |
| P/E |
32.04 - 76.01 |
45.49 |
-0.0% |
| EV/EBITDA |
44.15 - 85.90 |
63.45 |
39.4% |
| EPV |
151.64 - 209.12 |
180.38 |
296.4% |
| DDM - Stable |
21.71 - 44.86 |
33.28 |
-26.9% |
| DDM - Multi |
30.29 - 50.55 |
38.04 |
-16.4% |
HCCI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
1,107.71 |
| Beta |
0.31 |
| Outstanding shares (mil) |
24.34 |
| Enterprise Value (mil) |
1,159.09 |
| Market risk premium |
4.60% |
| Cost of Equity |
8.67% |
| Cost of Debt |
4.25% |
| WACC |
8.07% |