Patrick Dovigi
Analyst · RBC
Yes. I think, Saba, from my perspective, again, we've spent 17 years building this business, right? So again, it's sort of near and dear to our heart. It's been -- it was a core of the strategy historically. And again, as this sort of came to light over the last little while. And again, as I said, from my perspective, there is a very sort of large valuation gap today. And it's not necessarily to the peers, but it's also just in general, in terms of what, I would say, private investors are prepared to pay for these assets and the IRR that they can drive out of each and every one of them. So where I sit today, obviously, I think as we started engaging in this process, there was multiple different avenues available to us on the table, and it was sort of narrowed down very specifically. And I think to get alignment from Board and specific sort of large shareholders, it was a process that we sort of had to go through. I think given the amount of inbound interest that we've seen, from investors as well as strategic. I think where we landed is that we need to run an auction to sell this. and we've been taking the steps over the last couple of months to prepare for that. And I think what you'll see is a process launched after Labor Day sometime over the month of September to determine what the actual true value of the business is. I have no reason to believe that the business today isn't worth significantly higher than what GFL is sort of trading at today. I think if you look in the market, if you look at recent trades of Covanta, Circon, if you look at Heritage Environmental, that was recently sold to EQT. If you look at US Ecology that was sold to Republic, the recent Stericycle trade with Waste Management, I mean I think you can see that -- all of these traded in that range. And I think when you run a model and you run a private equity model on this business, I mean I don't care what model you run, it's a very sort of simple growth algorithm, right? You have top line growth of sort of high single digits, bottom line that flows down to EBITDA at sort of just low double digit, put on sort of 5, 5.5 turns of leverage, modeling a bit of M&A. I mean in a base case, we get to sort of a 15% IRR and then upside case you can underwrite 23% to 25%. And I mean, again, I go back to this is what GFL did in recap for a number of years. Go back to our 2014 recap. HPS, when they recap that business -- our business, they paid 14x for that in 2014. And they left with an equity return of 3.6x their money in 4 years. If you look at BC Partners, they came in played close to 14x for business in 2018. Look, where their equity is marked today, they're at already 3x their equity and massive sort of runway in front of us. So there's no reason to believe that, again, a private equity investor wouldn't view this the same way. And with our discussions that we've had with them, we can definitely stand behind those models. But again, there was significantly more interest than I thought from more parties. And I think that's the only way for sort of us to maximize value. But most importantly, if you look at RemainCo and yes, we can look at GFL trading around 12, 12.5x in 2024. But the reality is, let's not look at '24. We need to look at '25 and '26. And you can take conservative views on what '25 and '26 are, we've given you the bread crumbs of what RNG and EPR are, as you sort of roll out to '26. And we have our existing shareholders, this is solely a trade for me as the largest shareholder, if I can sell something in mid-teens and buy back a significant amount of our stock, and I can end up owning 12.5% or 15% more of the company at these values and taking out the lion's share of the overhang that exists from some of our PE partners and not having to come back to the market and sort of buy death by a thousand cuts to them selling every 6 months, that absolves all of that. So that's how I thought about it to get those shareholders on our side, took time, but I think we've made a decision as a Board that that's what we're going to do. Those shareholders are on our side with that process. And I think now there's no -- there'll be limited overhang left in the market. If you want to own GFL stock, you're not going to wait for a secondary because there isn't going to be one because we're going to own the stock and we're going to own 50% more of it. And that's simply how I sort of thought about it. And then the secondary aspect of it is leverage will be reduced, you'll have a war chest of capital to go out and do the things you want to do in your sort of core service offerings. And there will be no impediment to doing the things that we want to do in the markets we want to do while growing the solid waste business. So I think it's a win-win.