Compare price, profitability, solvency, and SEC-reported financials side by side—before deciding which assumptions deserve a closer look.
FY 2025 · Mkt capMarket cap $50.11B · View financials
Decision snapshot: GFL stock price vs VST: inconclusive Relative valuation is incomplete for this pair. Review the available filing metrics before drawing a conclusion.
Quick read
Each company valued on the other's multiple, then compared with the market price.
Implied fair value · at VST's multiple
Needs EPS (TTM), VST P/E.
Implied fair value · at GFL's multiple
Needs GFL P/E.
Metric by metric
Snapshot Sep 4, 4:00 PM ET
Where each company leads, and how wide the gap is.
Growth lag
Pricing power
Operating leverage
Lower is better
Not comparable
Lower leverage
Statements
Core statements aligned to each company's latest fiscal year.
SEC periods: GFL FY 2025 (ended Dec 31, 2025) · VST FY 2025 (ended Dec 31, 2025).
Trendline
Five fiscal years of revenue, earnings, and margins before underwriting a re-rating.
Price framework
Market cap plus debt, less cash.
Complete market value, debt and cash evidence is required for enterprise value.
Capital structure 74% equity / 26% debt · EV / Revenue 3.78x · EV / EBITDA 29.27x
Price framework
The same filing-backed model used on each company's valuation page, with company-specific inputs and calculated scenarios.
GFL Environmental Inc. · implied price per share
The ordinary-share to listed-security ratio could not be verified.
Vistra Corp. · implied price per share
Bear
$11.86
Base
$24.38
Bull
$41.28
Balance sheet health
Financial health checks to separate durable balance sheets from potential value traps.
Financial strength on a 0–9 scale.
Bankruptcy-risk signal from balance sheet and earnings power.
Debt / equity
Total debt against shareholders' equity
—
3.46x
Net debt / EBITDA
Leverage against operating earnings
2.75x
7.37x
Cash and equivalents
Liquid reserves on the balance sheet
$85.60M
$785.00M
Total debt
Interest-bearing obligations outstanding
$11.81B
Comparable set
Where the pair sits against the wider comparable set.
Keep comparing
Open adjacent comparisons from the same industry to pressure-test the read across multiple pairs.
Waste Connections, Inc.
GFL vs WCN
REPUBLIC SERVICES, INC.
GFL vs RSG
WASTE MANAGEMENT INC
GFL vs WM
CLEAN HARBORS INC
GFL vs CLH
NEXTERA ENERGY INC
GFL vs NEE
Duke Energy CORP
GFL vs DUK
SOUTHERN CO
GFL vs SO
DOMINION ENERGY, INC
GFL vs D
AMERICAN ELECTRIC POWER CO INC
GFL vs AEP
EXELON CORP
GFL vs EXC
$17.64B
LLM-powered synthesis
An on-demand narrative read of the same deterministic data.
The deterministic comparison remains available. Sign in when you want an on-demand narrative synthesis of the same data.
