Extendicare Inc
TSX:EXE

Watchlist Manager
Extendicare Inc Logo
Extendicare Inc
TSX:EXE
Watchlist
Price: 14.05 CAD -0.57% Market Closed
Market Cap: 1.2B CAD
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one EXE stock under the Base Case scenario is 22.98 CAD. Compared to the current market price of 14.05 CAD, Extendicare Inc is Undervalued by 39%.

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
22.98 CAD
Undervaluation 39%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.8
P/S
P/S
Price to Sales
0.8
vs History
1
vs Industry
71
Median 3Y
0.5
Median 5Y
0.5
Industry
2.2
Forward
0.7
More Details
15.3
P/E
P/E
Price to Earnings
15.3
vs History
39
vs Industry
34
Median 3Y
13.8
Median 5Y
13.2
Industry
21.9
Forward
18.4
More Details
23.4
P/OCF
P/OCF
Price to OCF
23.4
vs History
11
vs Industry
42
Median 3Y
6.6
Median 5Y
6.6
Industry
14
More Details
Negative
P/FCFE
P/FCFE
Price to FCFE
N/A
vs History
vs Industry
20
Median 3Y
-4.2
Median 5Y
6.3
Industry
19.7
More Details
9.4
P/B
P/B
Price to Book Value
9.4
vs History
1
vs Industry
7
Median 3Y
6.2
Median 5Y
5.5
Industry
2.1
More Details
0.9
EV/S
EV/S
Enterprise Value to Sales
0.9
vs History
1
vs Industry
71
Median 3Y
0.6
Median 5Y
0.7
Industry
2.3
Forward
0.8
More Details
6.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
6.5
vs History
26
vs Industry
36
Median 3Y
5.8
Median 5Y
5.6
Industry
4.8
More Details
8.9
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
8.9
vs History
46
vs Industry
37
Median 3Y
9.4
Median 5Y
8.9
Industry
11.5
Forward
9.1
More Details
11.5
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
11.5
vs History
61
vs Industry
35
Median 3Y
16
Median 5Y
13.6
Industry
15.7
Forward
8.7
More Details
26.6
EV/OCF
EV/OCF
Enterprise Value to OCF
26.6
vs History
15
vs Industry
40
Median 3Y
8.2
Median 5Y
9.1
Industry
14
More Details
597.8
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
597.8
vs History
1
vs Industry
31
Median 3Y
8.2
Median 5Y
12.9
Industry
17.4
More Details
3.9
EV/IC
EV/IC
Enterprise Value to IC
3.9
vs History
1
vs Industry
24
Median 3Y
2.1
Median 5Y
1.9
Industry
1.8
More Details

Multiples Across Competitors

EXE Competitors Multiples
Extendicare Inc Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
CA
Extendicare Inc
TSX:EXE
1.2B CAD 0.8 15.3 8.9 11.5
US
HCA Healthcare Inc
NYSE:HCA
92.8B USD 1.3 16.1 9.3 12.2
SA
Dr Sulaiman Al-Habib Medical Services Group Co
SAU:4013
98B SAR 8.3 42.2 35.6 42.8
ZA
Life Healthcare Group Holdings Ltd
JSE:LHC
20.1B Zac 0 0 0 0
ZA
Netcare Ltd
JSE:NTC
19.3B Zac 0 0 0 0
US
Tenet Healthcare Corp
NYSE:THC
15.6B USD 0.8 10.7 6.1 7.6
CN
Aier Eye Hospital Group Co Ltd
SZSE:300015
111.2B CNY 5.1 30 23.9 23.9
MY
IHH Healthcare Bhd
KLSE:IHH
60.4B MYR 2.4 25.1 12 17.5
BR
Rede D'Or Sao Luiz SA
BOVESPA:RDOR3
77.9B BRL 1.5 19.1 7.6 9.1
IN
Max Healthcare Institute Ltd
NSE:MAXHEALTH
1.2T INR 16.6 108.2 66.5 79.5
US
Encompass Health Corp
NYSE:EHC
12.1B USD 2.2 24.5 11.6 15.5

See Also

Summary
EXE intrinsic value, competitors valuation, and company profile.
DCF Valuation
EXE stock valuation using Discount Cash Flow valuation method.
Relative Valuation
EXE stock valuation using valuation multiples.
Wall Street Estimates
EXE price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
EXE stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 262,700+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.