As of 2024-12-15, the Intrinsic Value of GFL Environmental Inc (GFL.TO) is
70.06 CAD. This GFL.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 63.85 CAD, the upside of GFL Environmental Inc is
9.70%.
The range of the Intrinsic Value is 25.44 - 1,183.97 CAD
70.06 CAD
Intrinsic Value
GFL.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
25.44 - 1,183.97 |
70.06 |
9.7% |
| DCF (Growth 10y) |
51.66 - 1,791.17 |
119.00 |
86.4% |
| DCF (EBITDA 5y) |
78.22 - 108.68 |
92.51 |
44.9% |
| DCF (EBITDA 10y) |
100.74 - 164.86 |
129.23 |
102.4% |
| Fair Value |
-21.03 - -21.03 |
-21.03 |
-132.93% |
| P/E |
(15.13) - 24.51 |
(3.07) |
-104.8% |
| EV/EBITDA |
65.74 - 78.89 |
70.78 |
10.9% |
| EPV |
(4.24) - 15.61 |
5.69 |
-91.1% |
| DDM - Stable |
(23.36) - (206.23) |
(114.79) |
-279.8% |
| DDM - Multi |
34.45 - 235.32 |
60.00 |
-6.0% |
GFL.TO Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
25,117.31 |
| Beta |
0.03 |
| Outstanding shares (mil) |
393.38 |
| Enterprise Value (mil) |
35,032.01 |
| Market risk premium |
5.10% |
| Cost of Equity |
5.55% |
| Cost of Debt |
12.13% |
| WACC |
6.24% |