HCCI
Heritage-Crystal Clean Inc
Price:  
45.51 
USD
Volume:  
2,520,335.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HCCI Intrinsic Value

%
Upside

As of 2024-07-15, the Intrinsic Value of Heritage-Crystal Clean Inc (HCCI) is 45.67 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 %.

The range of the Intrinsic Value is 35.50 - 64.12 USD

45.51 USD
Stock Price
45.67 USD
Intrinsic Value
Intrinsic Value Details

HCCI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 35.50 - 64.12 45.67 0.4%
DCF (Growth 10y) 41.70 - 73.92 53.20 16.9%
DCF (EBITDA 5y) 51.32 - 59.10 55.58 22.1%
DCF (EBITDA 10y) 54.68 - 69.31 61.93 36.1%
Fair Value 78.07 - 78.07 78.07 71.54%
P/E 39.41 - 59.14 45.49 -0.0%
EV/EBITDA 47.69 - 79.31 61.43 35.0%
EPV 162.09 - 244.63 203.36 346.8%
DDM - Stable 23.27 - 54.37 38.82 -14.7%
DDM - Multi 32.91 - 62.70 43.45 -4.5%

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 7.78%
Cost of Debt 4.31%
WACC 7.28%