The Discounted Cash Flow (DCF) valuation of Extendicare Inc (EXE.TO) is 12.23 CAD. With the latest stock price at 10.51 CAD, the upside of Extendicare Inc based on DCF is 16.4%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.6% | 7.5% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 7.67 - 26.98 | 12.23 |
| Upside | -27.0% - 156.7% | 16.4% |