As of 2025-02-18, the Intrinsic Value of Extendicare Inc (EXE.TO) is
32.65 CAD. This EXE.TO valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 11.12 CAD, the upside of Extendicare Inc is
193.70%.
The range of the Intrinsic Value is 21.53 - 66.89 CAD
32.65 CAD
Intrinsic Value
EXE.TO Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
a |
DCF (Growth 5y) |
21.53 - 66.89 |
32.65 |
193.7% |
DCF (Growth 10y) |
27.88 - 81.07 |
41.01 |
268.8% |
DCF (EBITDA 5y) |
16.64 - 30.40 |
21.62 |
94.4% |
DCF (EBITDA 10y) |
22.40 - 39.36 |
28.56 |
156.9% |
Fair Value |
19.14 - 19.14 |
19.14 |
72.11% |
P/E |
10.24 - 12.66 |
11.10 |
-0.2% |
EV/EBITDA |
6.36 - 16.27 |
10.40 |
-6.5% |
EPV |
1.02 - 2.45 |
1.73 |
-84.4% |
DDM - Stable |
6.61 - 23.76 |
15.19 |
36.6% |
DDM - Multi |
14.78 - 39.69 |
21.36 |
92.1% |
EXE.TO Intrinsic Value - Key Valuation Metrics
Market Cap (mil) |
928.19 |
Beta |
0.74 |
Outstanding shares (mil) |
83.47 |
Enterprise Value (mil) |
1,095.63 |
Market risk premium |
5.10% |
Cost of Equity |
7.50% |
Cost of Debt |
4.25% |
WACC |
6.32% |