` Comparison: EXE, HCA - Alpha Spread

EXE
vs
HCA

Over the past 12 months, EXE has significantly outperformed HCA, delivering a return of +68% compared to the HCA's +3% growth.

Smart Verdict
AI-Powered

Not Sure Which Stock Wins?
Let AI Decide.
EXE
HCA
One-click summary across all key metrics.
Ranked results with clear takeaways.
No spreadsheets, no guesswork.
One-click summary across all key metrics.
Ranked results with clear takeaways.
No spreadsheets, no guesswork.
Start AI Comparison
Valuation
Growth
Profitability
Solvency
Comparing Valuation
Running a multi-layered valuation analysis to compare how attractive each stock is.
Comparing Growth
Financial growth, forecasts, volatility, and historical drawdowns.
Comparing Profitability
Margins, returns on capital, and the consistency of profitability.
Comparing Solvency
Debt levels, liquidity, interest coverage, and bankruptcy risk.
Summarizing...
We need a little more time to summarize the results

Valuation Comparison

EXE Intrinsic Value
19.05 CAD
Undervaluation 33%
Intrinsic Value
Price
HCA Intrinsic Value
518.05 USD
Undervaluation 32%
Intrinsic Value
Price
Company Last Price Intrinsic Value DCF Value Relative Value Wall St Target
Extendicare Inc
TSX:EXE
12.72 CAD
HCA Healthcare Inc
NYSE:HCA
353.28 USD
Valuation Scenario:
Bear Case
Base Case
Bull Case

Growth Comparison

Growth Over Time
EXE, HCA

EXE
HCA
Add Stock
Revenue
www.alphaspread.com
Company LTM Historical Growth Growth Streak % Positive Years Max Drawdown Volatility Forecasted Growth
3 Years 5 Years 10 Years 1 Year 3 Years
Extendicare Inc
Revenue
HCA Healthcare Inc
Revenue

All metrics are calculated based on data from the last 10 years.

Profitability Comparison

Free Cash Flow
EXE, HCA

EXE
HCA
Add Stock
Free Cash Flow
www.alphaspread.com
Company LTM Average Historical Growth FCF Margin Conversion
3 Years 5 Years 3 Years 5 Years 10 Years
Extendicare Inc
TSX:EXE
HCA Healthcare Inc
NYSE:HCA
What is Free Cash Flow?

Gross Margin

EXE
14%
HCA
84.9%
LTM 3Y Avg 5Y Avg 10Y Avg
Extendicare Inc
HCA Healthcare Inc

Operating Margin

EXE
7.9%
HCA
15.2%
LTM 3Y Avg 5Y Avg 10Y Avg
Extendicare Inc
HCA Healthcare Inc

Net Margin

EXE
5.2%
HCA
8.1%
LTM 3Y Avg 5Y Avg 10Y Avg
Extendicare Inc
HCA Healthcare Inc

FCF Margin

EXE
0.2%
HCA
6.9%
LTM 3Y Avg 5Y Avg 10Y Avg
Extendicare Inc
HCA Healthcare Inc

ROE

EXE
71.6%
HCA
-225.1%
LTM 3Y Avg 5Y Avg 10Y Avg
Extendicare Inc
HCA Healthcare Inc

ROA

EXE
10.9%
HCA
9.9%
LTM 3Y Avg 5Y Avg 10Y Avg
Extendicare Inc
HCA Healthcare Inc

ROIC

EXE
24.7%
HCA
16%
LTM 3Y Avg 5Y Avg 10Y Avg
Extendicare Inc
HCA Healthcare Inc

ROCE

EXE
26.5%
HCA
24.1%
LTM 3Y Avg 5Y Avg 10Y Avg
Extendicare Inc
HCA Healthcare Inc

Solvency Comparison

Balance Sheet Comparison

Stocks Performance

Stocks Performance
EXE, HCA

Loading

Performance Gap
EXE, HCA

Loading
EXE
HCA
Difference
www.alphaspread.com

Performance By Year
EXE, HCA

Loading
EXE
HCA
Add Stock
Not Sure Which Stock Wins?
Let AI Decide
One-click summary across all key metrics.
Ranked results with clear takeaways.
No spreadsheets, no guesswork.
Start AI Comparison
Compare EXE to other stocks
Unlock Full Access to Alpha Spread
Create Free Account