Fairvalue-Calculator Fairvalue-Calculator
EN DE

Extendicare Inc (EXE) Fair Value & Analysis

Healthcare · CA · Market cap C$3.1B

EI Extendicare Inc EXE · TO
PriceC$34.13
Fair ValueC$16.04
Upside-53.0%
Quality95/100
Evidence: High Range C$10.39 – C$22.95

Fair value as of: Jun 24, 2026

From 24 valuation models · updated 5 days ago

Share price +8.9% over the past month.

Price vs Fair Value (12 months)

C$34.14 C$11.62 Fair Value C$16.04 Jun 2025 Jun 2026

12‑month range C$11.62 – C$34.14 · fair‑value band C$10.39 – C$22.95 · the C$34.13 price screens above the C$16.04 fair value. As of Jun 24, 2026.

✦ Which stocks are undervalued right now? Check free Discover now →

Analysis

Extendicare Inc (EXE) currently trades at C$34.13, while our model-based Fair Value estimate is C$16.04 — implying the stock looks roughly 53.0% overvalued today. We read business quality at 95/100 (high quality), in the Healthcare sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium — the entry price still matters most (evidence: high).

Over the trailing twelve months, Extendicare Inc generated revenue of C$1.8B at a net margin of 7.0%. Revenue grew 24.2% year over year. It earns a return on equity of 47.2%. The balance sheet holds a net cash position of C$6.3M. Fundamentals as of Jun 24, 2026

Key figures & financial health

Revenue (TTM) C$1.8B
Revenue growth (YoY) +24.2%
Net margin 7.0%
Return on equity 47.2%
Free cash flow C$63.4M FY2025
P/E ratio 24.4
More key figures
Operating margin 9.2%
EPS (TTM) C$1.36
Dividend yield 1.6%
EPS growth (YoY) +140%
Net cash C$6.3M FY2025

Figures from reported company fundamentals (EODHD) · as of Jun 24, 2026. TTM = trailing twelve months.

About the company

Extendicare Inc., through its subsidiaries, provides care and services for seniors in Canada. It operates through the Long-term Care, Home Health Care, and Managed Services segments. The company offers long-term care services, such as accommodation and meals, and assistance with activities of daily living and continuing care to residents; and home health care services, such as nursing care, occupational, physical and speech therapy, and assistance with daily activities, as well as management, consulting, and other services to third parties and joint ventures. It provides its services under the Extendicare, ParaMed, Extendicare Assist, and SGP Purchasing Network brands. The company was incorporated in 1968 and is based in Markham, Canada.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Extendicare Inc reported revenue of C$1.7B in FY2025 versus C$1.2B in FY2021, a compound +9.2%/yr. Reported net income was C$96.7M in FY2025, compounding +70.3%/yr from FY2021.

Revenue +9.2%/yr
FY21 C$1.2B
FY22 C$1.2B
FY23 C$1.3B
FY24 C$1.5B
FY25 C$1.7B
Net income +70.3%/yr
FY21 C$11.5M
FY22 C$69.6M
FY23 C$34.0M
FY24 C$75.2M
FY25 C$96.7M

Open the full interactive analysis →

Similar stocks

6 more Medical Care Facilities stocks, each showing price versus our Fair Value estimate (as of Jun 24, 2026).

Stock Price Fair Value vs Fair Value
HCA Healthcare, Inc H1CA34 R$96.00 R$25.67 -73%
Fresenius SE FSNUY $11.47 $8.55 -25%
5225 5225 8.70 MYR 2.61 MYR -70%
IHHHF IHHHF $1.71 $1.26 -26%
Tenet Healthcare Corporation THC $178.75 $300.86 +68%
Rede D'Or São Luiz S.A RDOR3 R$32.76 R$30.33 -7%

Explore undervalued stocks

More undervalued Healthcare stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap Stocks

Frequently asked questions

Is Extendicare Inc (EXE) undervalued?
As of Jun 24, 2026, our model estimates a fair value of C$16.04 versus a price of C$34.13 — about −53% (overvalued). Model-based estimate, not financial advice.
What is the fair value of EXE?
Our 21-model fair value for Extendicare Inc is C$16.04 (as of Jun 24, 2026), built from audited fundamentals. The current price is C$34.13.
What is the quality score of EXE?
Extendicare Inc has a Quality Score of 95/100, measuring profitability, growth and balance-sheet strength from non-valuation factors.
What is the revenue of Extendicare Inc (EXE)?
Extendicare Inc reported trailing-twelve-month revenue of about C$1.8B (latest available figure, as of Jun 24, 2026).
What is the net profit margin of EXE?
The net profit margin of Extendicare Inc is about 7.0%, meaning it keeps roughly 7.0% of revenue as net income. Based on the latest reported figures.
Does Extendicare Inc pay a dividend?
Extendicare Inc currently shows a dividend yield of about 1.58% relative to its recent price (as of Jun 24, 2026).

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data — nothing guessed.

Educational research only · not financial advice · no buy/sell recommendation. Model-based estimates are not certainties; their reliability depends on data quality and assumptions.