HCCI
Heritage-Crystal Clean Inc
Price:  
45.51 
USD
Volume:  
2,520,340.00
United States | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

HCCI Intrinsic Value

14.40 %
Upside

What is the intrinsic value of HCCI?

As of 2025-05-15, the Intrinsic Value of Heritage-Crystal Clean Inc (HCCI) is 52.07 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 14.40%.

The range of the Intrinsic Value is 41.22 - 70.91 USD

Is HCCI undervalued or overvalued?

Based on its market price of 45.51 USD and our intrinsic valuation, Heritage-Crystal Clean Inc (HCCI) is undervalued by 14.40%.

45.51 USD
Stock Price
52.07 USD
Intrinsic Value
Intrinsic Value Details

HCCI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 41.22 - 70.91 52.07 14.4%
DCF (Growth 10y) 47.88 - 80.32 59.79 31.4%
DCF (EBITDA 5y) 48.57 - 56.89 52.16 14.6%
DCF (EBITDA 10y) 54.16 - 67.29 59.94 31.7%
Fair Value 78.07 - 78.07 78.07 71.54%
P/E 17.49 - 36.99 28.37 -37.7%
EV/EBITDA 42.74 - 85.90 61.97 36.2%
EPV 177.81 - 245.27 211.54 364.8%
DDM - Stable 27.16 - 60.42 43.79 -3.8%
DDM - Multi 38.70 - 69.02 49.79 9.4%

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 7.35%
Cost of Debt 4.25%
WACC 6.89%