GFL.TO
GFL Environmental Inc
Price:  
68.74 
CAD
Volume:  
133,415.00
Canada | Commercial Services & Supplies
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

GFL.TO Intrinsic Value

-35.90 %
Upside

What is the intrinsic value of GFL.TO?

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

Is GFL.TO undervalued or overvalued?

Based on its market price of 68.74 CAD and our intrinsic valuation, GFL Environmental Inc (GFL.TO) is overvalued by 35.90%.

68.74 CAD
Stock Price
44.04 CAD
Intrinsic Value
Intrinsic Value Details

GFL.TO Intrinsic Value - Valuation Summary

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%

GFL.TO Intrinsic Value - Key Valuation Metrics

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%