The Discounted Cash Flow (DCF) valuation of Extendicare Inc (EXE.TO) is 53.15 CAD. With the latest stock price at 31.47 CAD, the upside of Extendicare Inc based on DCF is 68.9%.
Based on the latest price of 31.47 CAD and our DCF valuation, Extendicare Inc (EXE.TO) is a buy. buying EXE.TO stocks now will result in a potential gain of 68.9%.
| Range | Selected | |
| WACC / Discount Rate | 6.4% - 8.1% | 7.2% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 36.18 - 96.53 | 53.15 |
| Upside | 15.0% - 206.7% | 68.9% |