As of 2025-07-03, the Intrinsic Value of GFL Environmental Inc (GFL.TO) is 44.04 CAD. This GFL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 68.74 CAD, the upside of GFL Environmental Inc is -35.90%.
The range of the Intrinsic Value is 16.53 - 290.80 CAD
Based on its market price of 68.74 CAD and our intrinsic valuation, GFL Environmental Inc (GFL.TO) is overvalued by 35.90%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 16.53 - 290.80 | 44.04 | -35.9% |
| DCF (Growth 10y) | 45.76 - 561.26 | 97.62 | 42.0% |
| DCF (EBITDA 5y) | 52.99 - 73.96 | 62.79 | -8.7% |
| DCF (EBITDA 10y) | 85.90 - 139.96 | 109.85 | 59.8% |
| Fair Value | 38.99 - 38.99 | 38.99 | -43.28% |
| P/E | 75.49 - 180.92 | 95.14 | 38.4% |
| EV/EBITDA | 55.83 - 80.38 | 68.36 | -0.5% |
| EPV | 4.07 - 20.51 | 12.29 | -82.1% |
| DDM - Stable | 102.21 - 498.40 | 300.31 | 336.9% |
| DDM - Multi | 8.95 - 34.23 | 14.23 | -79.3% |
| Market Cap (mil) | 25,207.65 |
| Beta | 0.55 |
| Outstanding shares (mil) | 366.71 |
| Enterprise Value (mil) | 32,152.65 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.37% |
| Cost of Debt | 12.75% |
| WACC | 7.83% |