Subscribe

Extendicare Inc. (EXE.TO)

CAD37.16 +0.06 (+0.16%)
CA TSX Healthcare Medical - Care Facilities
Address 3000 Steeles Avenue East L3R 4T9
Markham, ON, CA
CEO David E. Bacon
IPO 2012-09-24
ISIN CA30224T8639

Explore sections of this company profile

Also trades on London Stock Exchange · 0S9E.L (CAD) Other OTC · EXETF (USD) Toronto Stock Exchange · EXE.TO (CAD)
Description

Extendicare Inc. operates across Canada, delivering a wide array of vital care and support services specifically designed for the senior population through its various subsidiaries. The company's diverse service portfolio includes long-term care facilities, a range of retirement living options, and comprehensive home-based health services. These home health offerings span professional nursing care, various rehabilitative therapies (including occupational, physical, and speech therapy), and assistance with everyday activities. Additionally, Extendicare offers contract and consulting expertise to external entities. The organization oversees an extensive network consisting of 119 long-term care residences and retirement communities, alongside its dedicated home health care operations. These services are provided under prominent brand names such as Extendicare, Esprit Lifestyle Communities, ParaMed, Extendicare Assist, and SGP Purchasing Partner Network. Founded in 1968, Extendicare Inc. is headquartered in Markham, Canada.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
CAD37.16 +0.06 (+0.16%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
435.5K
Beta
1.15
Float Shares
93.34M
Free Float %
98.4%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+0.53% +0.35% +8.66% +27.97% +66.74% +49.79% +120.55% +339.29% +316.41% +251.04% +109.70%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Analyst Consensus (1 ratings, all time) Hold
Price Targets & DCF
Current price
37.16
DCF (Unlevered) 0.08 -99.8%
DCF (Levered) 1.86 -95.0%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 100% Bullish
Rating 2026-05 Change
Strong Buy 4 0
Buy 4 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
4.68
Safe zone
Piotroski F-Score
5 / 9
Average
MOAT Score
4 / 10
Developing
Composite Rating
B+
Overall Score
3 / 5
Medium
DCF Score
2 / 5
Medium
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
1 / 5
Low
P/E Score
3 / 5
Medium
P/Book Score
2 / 5
Medium
Operational MOAT
✗ Below peers
  • Revenue growth Medical - Care Facilities: +10.2%
    +13.3% Q1'26: +24.2% (vs Q1'25)
  • EPS growth Medical - Care Facilities: +19.2%
    +29.1% Q1'26: +133.3% (vs Q1'25)
  • FCF margin FCF growth · Medical - Care Facilities: +32.0%
    +8.6% Q1'26: -2.6% (vs Q1'25)
  • EBIT margin Medical - Care Facilities: +11.3%
    +8.3% Q1'26: +9.2% (vs Q1'25)
  • ROIC Medical - Care Facilities: +6.8%
    +28.0% Q1'26: +35.6% (vs Q1'25)
  • Share dilution Medical - Care Facilities: +0.0%
    -8.9% Q1'26: +13.1% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Medical - Care Facilities: 0.99×
    1.95× Q1'26: 1.54× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.15) × ERP
WACC = 89% × Ke + 11% × Kd (5.6%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 0.08 Current price: 37.16
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2009
actual
Dec 2010
actual
Dec 2011
actual
Dec 2012
actual
Dec 2013
actual
Dec 2014
actual
Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
4 Rev. Ana.
6 EPS Ana.
Dec 2027
4 Rev. Ana.
6 EPS Ana.
Dec 2028
2 Rev. Ana.
3 EPS Ana.
Revenue
2.17B
est: 2.24B (-3.2%)
2.07B
est: 1.40B (+48.1%)
2.09B
est: 2.11B (-0.7%)
2.04B
est: 2.07B (-1.7%)
783.81M
est: 2.04B (-61.6%)
816.12M
est: 789.67M (+3.3%)
943.28M
est: 1.18B (-20.2%)
1.06B
est: 1.06B (+0.1%)
1.10B
est: 1.10B (-0.4%)
1.12B
est: 1.11B (+0.9%)
1.13B
est: 1.13B (+0.3%)
1.10B
est: 1.13B (-2.6%)
1.17B
est: 1.25B (-7.0%)
1.22B
est: 1.23B (-0.4%)
1.30B
est: 1.39B (-6.0%)
1.47B
est: 1.44B (+1.9%)
1.66B
est: 1.66B (+0.2%)
2.20B
2.13B – 2.24B
+32.6% YoY
2.39B
2.36B – 2.49B
+8.8% YoY
2.50B
2.49B – 2.50B
+4.5% YoY
EBITDA
290.23M
est: 234.99M (+23.5%)
237.28M
est: 118.94M (+99.5%)
144.41M
est: 241.86M (-40.3%)
180.31M
est: 159.82M (+12.8%)
72.78M
est: 86.04M (-15.4%)
73.72M
est: 10.51M (+601.1%)
92.66M
est: 24.43M (+279.2%)
97.40M
est: 375.62M (-74.1%)
102.37M
est: 59.98M (+70.7%)
75.37M
est: 21.22M (+255.2%)
87.72M
est: 49.40M (+77.6%)
125.79M
est: 51.06M (+146.3%)
67.46M
est: 51.39M (+31.3%)
48.90M
est: 52.87M (-7.5%)
98.63M
est: 106.92M (-7.8%)
155.27M
est: 82.09M (+89.2%)
175.61M
est: 127.66M (+37.6%)
169.26M
164.36M – 172.24M
+32.6% YoY
184.17M
181.39M – 191.52M
+8.8% YoY
192.41M
191.91M – 192.90M
+4.5% YoY
EBIT
222.82M
est: 163.67M (+36.1%)
163.40M
est: 78.46M (+108.2%)
67.75M
est: 146.90M (-53.9%)
103.50M
est: 104.91M (-1.3%)
50.80M
est: 97.08M (-47.7%)
49.52M
est: 26.36M (+87.8%)
68.64M
est: 44.93M (+52.8%)
65.87M
est: 77.06M (-14.5%)
70.65M
est: 59.89M (+18.0%)
39.90M
est: 66.76M (-40.2%)
50.72M
est: 39.40M (+28.7%)
86.99M
est: 47.90M (+81.6%)
36.43M
est: 48.20M (-24.4%)
17.20M
est: 49.59M (-65.3%)
66.41M
est: 72.94M (-9.0%)
121.94M
est: 75.51M (+61.5%)
138.37M
est: 87.08M (+58.9%)
115.46M
112.12M – 117.49M
+32.6% YoY
125.63M
123.73M – 130.64M
+8.8% YoY
131.25M
130.91M – 131.59M
+4.5% YoY
Net Income
77.71M
est: 104.32M (-25.5%)
51.69M
est: 48.46M (+6.7%)
-30.40M
est: 78.05M (-138.9%)
62.66M
est: 42.59M (+47.1%)
5.28M
est: 61.80M (-91.5%)
-18.75M
est: 2.05M (-1,015.3%)
232.08M
est: -17.71M (+1,410.2%)
35.45M
est: 335.40M (-89.4%)
2.13M
est: 36.77M (-94.2%)
31.74M
est: 2.15M (+1,376.7%)
28.63M
est: 32.25M (-11.2%)
54.19M
est: 27.92M (+94.1%)
11.50M
est: 28.09M (-59.1%)
69.55M
est: 28.90M (+140.6%)
33.98M
75.21M
est: 69.04M (+8.9%)
96.66M
est: 93.79M (+3.1%)
108.41M
95.17M – 132.41M
+15.6% YoY
126.36M
107.95M – 156.94M
+16.6% YoY
144.16M
140.08M – 149.62M
+14.1% YoY
SGA
72.82M
est: 451.06M (-83.9%)
72.63M
est: 45.41M (+60.0%)
80.15M
est: 109.61M (-26.9%)
74.14M
est: 409.15M (-81.9%)
36.54M
est: 62.29M (-41.3%)
33.36M
est: 24.86M (+34.2%)
37.45M
est: 26.72M (+40.1%)
39.06M
est: 52.17M (-25.1%)
38.23M
est: 38.58M (-0.9%)
39.75M
est: 38.54M (+3.1%)
41.15M
est: 40.38M (+1.9%)
48.96M
est: 41.29M (+18.6%)
69.79M
est: 41.55M (+68.0%)
51.08M
est: 42.74M (+19.5%)
55.84M
est: 277.48M (-79.9%)
1.20B
est: 287.26M (+317.6%)
61.22M
est: 331.31M (-81.5%)
439.28M
426.54M – 446.99M
+32.6% YoY
477.97M
470.73M – 497.02M
+8.8% YoY
499.34M
498.06M – 500.62M
+4.5% YoY
EPS
1.06
est: 1.13 (-6.3%)
0.50
est: 0.63 (-20.2%)
-0.36
est: 0.48 (-174.3%)
0.74
est: 0.44 (+66.5%)
0.06
est: 0.20 (-70.3%)
-0.21
est: 0.14 (-248.5%)
2.64
est: 0.27 (+877.8%)
0.40
est: 0.26 (+53.8%)
0.02
est: 0.33 (-93.9%)
0.36
est: 0.27 (+33.3%)
0.32
est: 0.23 (+39.1%)
0.60
est: 0.17 (+252.9%)
0.13
est: 0.17 (-23.5%)
-0.05
est: 0.07 (-172.4%)
0.40
0.97
est: 0.79 (+22.8%)
1.13
est: 1.08 (+4.6%)
1.25
1.10 – 1.52
+15.6% YoY
1.46
1.24 – 1.81
+16.6% YoY
1.66
1.61 – 1.72
+14.1% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-08 B+ 3/5 2/5 5/5 5/5 1/5 3/5 2/5
2026-05-07 B+ 3/5 2/5 5/5 5/5 1/5 3/5 2/5
2026-05-06 B+ 3/5 2/5 5/5 5/5 1/5 3/5 2/5
2026-05-05 B+ 3/5 2/5 5/5 5/5 1/5 3/5 2/5
2026-05-04 B+ 3/5 2/5 5/5 5/5 1/5 3/5 2/5
2026-05-01 B+ 3/5 2/5 5/5 5/5 1/5 3/5 2/5
2026-04-30 B+ 3/5 2/5 5/5 5/5 1/5 3/5 2/5
2026-04-29 B+ 3/5 2/5 5/5 5/5 1/5 3/5 2/5
2026-04-28 B+ 3/5 2/5 5/5 5/5 1/5 3/5 2/5
2026-04-27 B+ 3/5 3/5 5/5 5/5 1/5 3/5 2/5
2026-04-24 B+ 3/5 3/5 5/5 5/5 1/5 3/5 2/5
2026-04-23 B+ 3/5 3/5 5/5 5/5 1/5 3/5 2/5
2026-04-22 B+ 3/5 3/5 5/5 5/5 1/5 3/5 2/5
2026-04-21 B+ 3/5 3/5 5/5 5/5 1/5 3/5 2/5
2026-04-20 B+ 3/5 3/5 5/5 5/5 1/5 3/5 2/5
2026-04-17 B+ 3/5 3/5 5/5 5/5 1/5 3/5 2/5
2026-04-16 B+ 3/5 3/5 5/5 5/5 1/5 3/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
138.81M
OE per share TTM
1.60
Owner's Yield
4.35%
Maintenance CapEx ratio
53.31%
Maint CapEx / Avg PPE
32.3%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 51 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 Fidelity Canadian High Quality ETF FCCQ.TO 2.59% 18.16M 0.39%
2 Fidelity Canadian Value ETF FCCV.TO 2.40% 20.13M 0.39%
3 Fidelity All-Canadian Equity ETF FCCA.NE 1.43% 2.07M 0.39%
4 NYLI International Small-Mid Cap Equity ETF NISM 1.11% 278.1K 0.70%
5 iShares S&P/TSX SmallCap Index ETF XCS.TO 0.91% 1.56M 0.60%
6 Global X - Aging Population ETF AGNG 0.36% 312.6K 0.50%
7 Fidelity All-in-One Growth ETF FGRO.NE 0.29% 10.11M 0.42%
8 iShares S&P/TSX Completion Index ETF XMD.TO 0.28% 1.55M 0.60%
9 Fidelity All-in-One Balanced ETF FBAL.NE 0.21% 13.68M 0.41%
10 iShares Ageing Population UCITS ETF AGED.L 0.19% 1.65M 0.40%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
5.9K
Shares Outstanding
94.82M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Michael R. Guerriere Chief Executive Officer, President & Director 2M
David E. Bacon Executive Vice President & Chief Financial Officer 861.5K male
John Toffoletto Senior Vice President, Chief Legal Officer & Corporate Secretary 800.2K male
Steve Paraskevopoulos Senior Vice President of ParaMed & Chief Technology Officer 695.4K male
Matthew Morgan Chief Medical Officer 574.7K
Katie LeMoyne Senior Vice President & Chief Human Resources Officer 520.1K female
Jillian E. Fountain Vice President of Investor Relations 291.5K female
Kathryn Bradley Senior Vice President of Corporate Development female
Joe Belinsky Vice President of Information Technology & Chief Information Officer male
Katarina Busija Chief Nursing Executive & VP female
Danielle Labossiere Parr Vice President of Public Affairs female
Mark Trenholm Senior Vice President of Finance male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits