As of 2025-05-23, the Intrinsic Value of Heritage-Crystal Clean Inc (HCCI) is 52.02 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 14.30%.
The range of the Intrinsic Value is 41.16 - 70.91 USD
Based on its market price of 45.51 USD and our intrinsic valuation, Heritage-Crystal Clean Inc (HCCI) is undervalued by 14.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 41.16 - 70.91 | 52.02 | 14.3% |
| DCF (Growth 10y) | 47.80 - 80.32 | 59.73 | 31.2% |
| DCF (EBITDA 5y) | 48.55 - 56.89 | 52.15 | 14.6% |
| DCF (EBITDA 10y) | 54.12 - 67.29 | 59.91 | 31.7% |
| Fair Value | 78.07 - 78.07 | 78.07 | 71.54% |
| P/E | 18.24 - 37.89 | 29.41 | -35.4% |
| EV/EBITDA | 42.74 - 85.90 | 61.97 | 36.2% |
| EPV | 177.57 - 245.27 | 211.42 | 364.6% |
| DDM - Stable | 27.12 - 60.42 | 43.77 | -3.8% |
| DDM - Multi | 38.64 - 69.02 | 49.74 | 9.3% |
| 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 | 7.36% |
| Cost of Debt | 4.25% |
| WACC | 6.90% |