The Discounted Cash Flow (DCF) valuation of Extendicare Inc (EXE.TO) is 11.26 CAD. With the latest stock price at 9.12 CAD, the upside of Extendicare Inc based on DCF is 23.5%.
| Range | Selected | |
| WACC / Discount Rate | 5.9% - 7.5% | 6.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 7.85 - 18.94 | 11.26 |
| Upside | -13.9% - 107.7% | 23.5% |