The Discounted Cash Flow (DCF) valuation of Extendicare Inc (EXE.TO) is 18.62 CAD. With the latest stock price at 13.70 CAD, the upside of Extendicare Inc based on DCF is 35.9%.
Based on the latest price of 13.70 CAD and our DCF valuation, Extendicare Inc (EXE.TO) is a buy. buying EXE.TO stocks now will result in a potential gain of 35.9%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 7.9% | 6.7% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 12.53 - 35.43 | 18.62 |
| Upside | -8.5% - 158.6% | 35.9% |