Extendicare Inc
TSX:EXE
Intrinsic Value
Extendicare, Inc. is a holding company, which engages in the provision of nursing care, home health care, retirement living, and management and consulting services. [ Read More ]
The intrinsic value of one EXE stock under the Base Case scenario is 10.37 CAD. Compared to the current market price of 7.67 CAD, Extendicare Inc is Undervalued by 26%.
Valuation Backtest
Extendicare Inc
Run backtest to discover the historical profit from buying and selling EXE stocks based on their intrinsic value.
Analyze the historical link between intrinsic value and market price to make more informed investment decisions.
Fundamental Analysis
Balance Sheet Decomposition
Extendicare Inc
Current Assets | 187.1m |
Cash & Short-Term Investments | 75.2m |
Receivables | 91m |
Other Current Assets | 20.9m |
Non-Current Assets | 485.6m |
Long-Term Investments | 24.5m |
PP&E | 295.9m |
Intangibles | 124.3m |
Other Non-Current Assets | 40.9m |
Current Liabilities | 226.4m |
Accounts Payable | 203.3m |
Other Current Liabilities | 23.1m |
Non-Current Liabilities | 358.4m |
Long-Term Debt | 314.6m |
Other Non-Current Liabilities | 43.8m |
Earnings Waterfall
Extendicare Inc
Revenue
|
1.3B
CAD
|
Cost of Revenue
|
-1.2B
CAD
|
Gross Profit
|
151m
CAD
|
Operating Expenses
|
-88.1m
CAD
|
Operating Income
|
63m
CAD
|
Other Expenses
|
-29m
CAD
|
Net Income
|
34m
CAD
|
Free Cash Flow Analysis
Extendicare Inc
EXE Profitability Score
Profitability Due Diligence
Extendicare Inc's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
Score
Extendicare Inc's profitability score is 53/100. The higher the profitability score, the more profitable the company is.
EXE Solvency Score
Solvency Due Diligence
Extendicare Inc's solvency score is 31/100. The higher the solvency score, the more solvent the company is.
Score
Extendicare Inc's solvency score is 31/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
EXE Price Targets Summary
Extendicare Inc
According to Wall Street analysts, the average 1-year price target for EXE is 8.16 CAD with a low forecast of 7.58 CAD and a high forecast of 8.93 CAD.
Shareholder Return
EXE Price
Extendicare Inc
Average Annual Return | 2.36% |
Standard Deviation of Annual Returns | 17.29% |
Max Drawdown | -46% |
Market Capitalization | 637.8m CAD |
Shares Outstanding | 83 158 315 |
Percentage of Shares Shorted | 3.44% |
Company Profile
Country
Industry
Market Cap
Dividend Yield
Description
Extendicare, Inc. is a holding company, which engages in the provision of nursing care, home health care, retirement living, and management and consulting services. The company is headquartered in Markham, Ontario. The firm's segments include long-term care, retirement living, home health care, and contract services, consulting and group purchasing as other operations. The company owns and operates 58 long-term care homes with a capacity for 8,138 residents. Under the Esprit Lifestyle Communities brand, it owns and operates approximately 11 retirement communities with 1,050 suites. Through its wholly owned subsidiary ParaMed, its home health care operations provide complex nursing care, occupational, physical and speech therapy, and assistance with daily activities to accommodate those living at home. Through its Extendicare Assist division, it provides contract services and consulting to third parties. Through its SGP Purchasing Partner Network division, it offers purchasing contracts to other senior care providers for food, capital equipment, furnishings, cleaning and nursing supplies, and office products.
Contact
IPO
Employees
Officers
The intrinsic value of one EXE stock under the Base Case scenario is 10.37 CAD.
Compared to the current market price of 7.67 CAD, Extendicare Inc is Undervalued by 26%.