investorscraft@gmail.com

Intrinsic ValueGFL Environmental Inc. (GFL)

Previous Close$42.95
Intrinsic Value
Upside potential
Previous Close
$42.95

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

GFL Environmental Inc. operates as a diversified environmental services company, providing waste management, recycling, and soil remediation solutions across North America. The company serves municipal, commercial, industrial, and residential customers, leveraging a vertically integrated model that includes collection, transfer, disposal, and resource recovery. GFL’s broad geographic footprint and scalable infrastructure position it as a key player in the fragmented waste management sector, competing with larger rivals like Waste Management and Republic Services while targeting accretive acquisitions for growth. The company’s focus on sustainability, including landfill gas-to-energy projects and recycling initiatives, aligns with regulatory trends and customer demand for eco-friendly solutions. Its ability to cross-sell services and optimize route density enhances operational efficiency, though regional competition and commodity price volatility for recycled materials pose challenges.

Revenue Profitability And Efficiency

GFL reported revenue of $7.86 billion for FY 2024, reflecting its expansive service offerings and acquisition-driven growth. However, net income stood at -$722.7 million, with diluted EPS of -$2.11, impacted by integration costs and debt servicing. Operating cash flow of $1.54 billion underscores core profitability, though capital expenditures of -$1.19 billion highlight the capital-intensive nature of waste management infrastructure.

Earnings Power And Capital Efficiency

The company’s negative net income and EPS suggest near-term earnings pressure, likely due to high leverage and acquisition-related expenses. Operating cash flow coverage of capital expenditures (1.3x) indicates adequate liquidity for reinvestment, but sustained profitability will depend on debt reduction and synergies from recent acquisitions. Asset turnover metrics are unavailable, but industry norms suggest moderate capital efficiency.

Balance Sheet And Financial Health

GFL’s balance sheet shows $133.8 million in cash against $10.55 billion in total debt, signaling high leverage. The debt-heavy structure, typical for roll-up strategies in waste management, raises interest expense concerns, though long-term contracts and recurring revenue provide stability. Further deleveraging or refinancing at favorable rates will be critical to improving financial flexibility.

Growth Trends And Dividend Policy

Growth has been driven by acquisitions, with organic expansion likely tied to volume and pricing gains in core markets. The modest dividend ($0.06 per share) suggests a focus on reinvestment over shareholder returns, aligning with the company’s growth-oriented strategy. Future dividend hikes may hinge on sustained free cash flow generation and debt reduction.

Valuation And Market Expectations

The market appears to price GFL as a growth story, with EV/Revenue multiples reflecting acquisition potential rather than near-term earnings. Investors likely anticipate margin improvement as synergies materialize, though execution risks and interest rate exposure could weigh on valuation if macroeconomic conditions tighten.

Strategic Advantages And Outlook

GFL’s scale, diversified service portfolio, and acquisition expertise provide competitive advantages, but high leverage and integration execution remain risks. The outlook hinges on balancing growth with deleveraging, while regulatory tailwinds in recycling and renewable energy could unlock long-term value. Success will depend on operational discipline and strategic capital allocation.

Sources

Company filings (10-K), Bloomberg

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount