EXE.TO
Extendicare Inc
Price:  
13.70 
CAD
Volume:  
33,134.00
Canada | Health Care Providers & Services
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

EXE.TO Intrinsic Value

35.90 %
Upside

What is the intrinsic value of EXE.TO?

As of 2025-07-07, the Intrinsic Value of Extendicare Inc (EXE.TO) is 18.62 CAD. This EXE.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 13.70 CAD, the upside of Extendicare Inc is 35.90%.

The range of the Intrinsic Value is 12.53 - 35.43 CAD

Is EXE.TO undervalued or overvalued?

Based on its market price of 13.70 CAD and our intrinsic valuation, Extendicare Inc (EXE.TO) is undervalued by 35.90%.

13.70 CAD
Stock Price
18.62 CAD
Intrinsic Value
Intrinsic Value Details

EXE.TO Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 12.53 - 35.43 18.62 35.9%
DCF (Growth 10y) 14.43 - 37.74 20.69 51.0%
DCF (EBITDA 5y) 12.21 - 22.80 16.27 18.7%
DCF (EBITDA 10y) 14.09 - 25.66 18.48 34.9%
Fair Value 23.01 - 23.01 23.01 67.95%
P/E 13.30 - 21.09 15.47 12.9%
EV/EBITDA 7.68 - 22.62 14.32 4.6%
EPV 2.86 - 5.05 3.96 -71.1%
DDM - Stable 7.98 - 26.49 17.23 25.8%
DDM - Multi 10.41 - 25.68 14.68 7.2%

EXE.TO Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 1,148.33
Beta 0.39
Outstanding shares (mil) 83.82
Enterprise Value (mil) 1,325.71
Market risk premium 5.10%
Cost of Equity 7.60%
Cost of Debt 4.25%
WACC 6.70%