TO · EXE.TO
Extendicare Inc.
- Sector
- Healthcare · Medical - Care Facilities
- Headquarters
- Markham, ON L3R 4T9
- Website
- extendicare.com
Price · as of 2025-12-31
$30.19
Market cap 2.51B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $31.76 | +5.2% |
| Intrinsic Value(DCF) | $67.65 | +124.08% |
| Graham-Dodd Method(GD) | $1.63 | -94.61% |
| Graham Formula(GF) | $23.49 | -22.19% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2011 | $0.00 | $0.00 | |||
| 2012 | $3.67 | $42.95 | $0.00 | $0.00 | $4.02 |
| 2013 | $3.40 | $19.57 | $0.00 | $0.00 | $0.00 |
| 2014 | $3.76 | $54.74 | $0.00 | $0.00 | $0.00 |
| 2015 | $5.26 | $79.52 | $0.00 | $8.49 | $60.95 |
| 2016 | $6.17 | $52.88 | $0.93 | $0.00 | $8.02 |
| 2017 | $5.41 | $86.17 | $0.51 | $0.00 | $0.27 |
| 2018 | $4.76 | $38.50 | $0.25 | $0.00 | $3.61 |
| 2019 | $5.43 | $16.71 | $0.27 | $0.00 | $2.92 |
| 2020 | $5.50 | $16.29 | $0.79 | $0.00 | $3.40 |
| 2021 | $6.19 | $48.46 | $0.11 | $0.00 | $1.75 |
| 2022 | $5.46 | $15.62 | $0.00 | $0.00 | $9.79 |
| 2023 | $6.60 | $21.60 | $0.47 | $0.00 | $5.85 |
| 2024 | $12.65 | $67.10 | $2.90 | $0.00 | $17.85 |
| 2025 | $26.43 | $31.76 | $17.61 | $1.63 | $23.49 |
AI valuation
Our deep-learning model estimates Extendicare Inc.'s (EXE.TO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $31.76
- Current price
- $30.19
- AI upside
- +5.2%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$67.65
+124.08% upside
Graham-Dodd
$1.63
-94.61% upside
Graham Formula
$23.49
-22.19% upside
About Extendicare Inc.
Extendicare Inc., through its subsidiaries, provides care and services for seniors in Canada. The company offers long term care (LTC) services; retirement living services; and home health care services, such as nursing care, occupational, physical and speech therapy, and assistance with daily activities, as well as contract and consulting services to third parties. It operates a network of 119 LTC homes and retirement communities, as well as home health care operations under the Extendicare, Esprit Lifestyle Communities, ParaMed, Extendicare Assist, and SGP Purchasing Partner Network brands. Extendicare Inc. was founded in 1968 and is based in Markham, Canada.
- CEO
- Michael R. Guerriere
- Employees
- 23.5K
- Beta
- 1.18
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($67.65 ÷ $30.19) − 1 = +124.08% (DCF, example).