Extendicare Inc
TSX:EXE

Watchlist Manager
Extendicare Inc Logo
Extendicare Inc
TSX:EXE
Watchlist
Price: 22.07 CAD -1.25% Market Closed
Market Cap: 1.8B CAD

Relative Value

The Relative Value of one EXE stock under the Base Case scenario is 26.91 CAD. Compared to the current market price of 22.07 CAD, Extendicare Inc is Undervalued by 18%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

EXE Relative Value
Base Case
26.91 CAD
Undervaluation 18%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
71
Median 3Y
0.5
Median 5Y
0.5
Industry
2.3
Forward
1.1
vs History
19
vs Industry
34
Median 3Y
14
Median 5Y
13.1
Industry
22.4
Forward
20.6
vs History
23
vs Industry
42
Median 3Y
8.3
Median 5Y
6.6
Industry
14.4
vs History
20
vs Industry
20
Median 3Y
-2.7
Median 5Y
6.7
Industry
21.7
vs History
0
vs Industry
7
Median 3Y
6.8
Median 5Y
6
Industry
2.2
vs History
0
vs Industry
71
Median 3Y
0.7
Median 5Y
0.7
Industry
2.5
Forward
1.2
vs History
0
vs Industry
36
Median 3Y
6
Median 5Y
5.7
Industry
5.1
vs History
15
vs Industry
37
Median 3Y
9
Median 5Y
8.9
Industry
12
Forward
11.7
vs History
38
vs Industry
35
Median 3Y
13.4
Median 5Y
13.4
Industry
16.9
Forward
13
vs History
28
vs Industry
40
Median 3Y
9.8
Median 5Y
9.2
Industry
14.5
vs History
19
vs Industry
31
Median 3Y
9.2
Median 5Y
13.9
Industry
18.6
vs History
0
vs Industry
24
Median 3Y
2.2
Median 5Y
2
Industry
1.8

Multiples Across Competitors

EXE Competitors Multiples
Extendicare Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Extendicare Inc
TSX:EXE
1.8B CAD 1.2 20.3 12.1 15.3
US
HCA Healthcare Inc
NYSE:HCA
108.7B USD 1.5 17.1 9.7 12.6
SA
Dr Sulaiman Al-Habib Medical Services Group Co
SAU:4013
98B SAR 7.5 41.5 32.9 40.9
ZA
Netcare Ltd
JSE:NTC
20.9B Zac 0 0 0 0
MY
IHH Healthcare Bhd
KLSE:IHH
75.1B MYR 2.9 32.6 14 20.8
US
Tenet Healthcare Corp
NYSE:THC
17.3B USD 0.8 12.7 6.1 7.5
ZA
Life Healthcare Group Holdings Ltd
JSE:LHC
16.6B Zac 0 0 0 0
BR
Rede D'Or Sao Luiz SA
BOVESPA:RDOR3
91.4B BRL 1.7 22.2 8.4 10.1
CN
Aier Eye Hospital Group Co Ltd
SZSE:300015
105.9B CNY 4.8 32.9 23.6 23.6
US
Universal Health Services Inc
NYSE:UHS
14.2B USD 0.8 10.3 7.1 9.3
ID
Sejahteraraya Anugrahjaya Tbk PT
IDX:SRAJ
210.5T IDR 78.2 -1 751.1 1 704.8 1 704.8