As of 2024-12-15, the Intrinsic Value of Heritage-Crystal Clean Inc (HCCI) is 57.49 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 26.30%.

The range of the Intrinsic Value is 45.42 - 78.62 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	45.42 - 78.62	57.49	26.3%
DCF (Growth 10y)	52.89 - 89.17	66.14	45.3%
DCF (EBITDA 5y)	51.09 - 61.25	56.00	23.0%
DCF (EBITDA 10y)	57.91 - 72.69	64.86	42.5%
Fair Value	78.07 - 78.07	78.07	71.54%
P/E	29.04 - 46.29	42.53	-6.6%
EV/EBITDA	44.15 - 85.90	63.45	39.4%
EPV	194.07 - 264.14	229.11	403.4%
DDM - Stable	29.92 - 67.07	48.49	6.6%
DDM - Multi	43.28 - 77.37	55.69	22.4%