Extendicare Inc.

DB:5XE Stock Report

Market Cap: €573.9m

Extendicare Valuation

Is 5XE undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

  • Below Fair Value

  • Significantly Below Fair Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 5XE when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 5XE (€6.65) is trading above our estimate of fair value (€1.13)

Significantly Below Fair Value: 5XE is trading above our estimate of fair value.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 5XE?

Key metric: As 5XE is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 5XE. This is calculated by dividing 5XE's market cap by their current earnings.
What is 5XE's PE Ratio?
PE Ratio13.5x
EarningsCA$63.90m
Market CapCA$860.54m

Price to Earnings Ratio vs Peers

How does 5XE's PE Ratio compare to its peers?

The above table shows the PE ratio for 5XE vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average16.8x
RHK RHÖN-KLINIKUM
20.6x7.5%€923.8m
M12 M1 Kliniken
17.4x16.0%€292.2m
LIK LIMES Schlosskliniken
22.2xn/a€95.0m
JTH Gesundheitswelt Chiemgau
6.8xn/a€23.8m
5XE Extendicare
13.5xn/a€860.5m

Price-To-Earnings vs Peers: 5XE is good value based on its Price-To-Earnings Ratio (13.5x) compared to the peer average (16.8x).

Price to Earnings Ratio vs Industry

How does 5XE's PE Ratio compare vs other companies in the European Healthcare Industry?

2 CompaniesPrice / EarningsEstimated GrowthMarket Cap
5XE 13.5xIndustry Avg. 18.0xNo. of Companies8PE01020304050+
2 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: 5XE is good value based on its Price-To-Earnings Ratio (13.5x) compared to the European Healthcare industry average (18x).

Price to Earnings Ratio vs Fair Ratio

What is 5XE's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

5XE PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio13.5x
Fair PE Ration/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate 5XE's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst 5XE forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
Current€6.65
€7.10
+6.8%
7.8%€7.78€6.43n/a3
Dec ’25€7.00
€7.10
+1.5%
7.8%€7.78€6.43n/a3
Nov ’25€5.90
€6.45
+9.4%
2.4%€6.68€6.34n/a3
Oct ’25€6.10
€6.45
+5.8%
2.4%€6.68€6.34n/a3
Sep ’25€5.75
€6.30
+9.5%
4.3%€6.63€5.97n/a3
Aug ’25€5.15
€5.57
+8.1%
2.8%€5.68€5.34n/a3
Jul ’25€4.78
€5.63
+17.8%
2.8%€5.75€5.41n/a3
Jun ’25€4.86
€5.63
+15.9%
2.8%€5.75€5.41n/a3
May ’25€4.88
€5.43
+11.3%
5.1%€5.77€5.09n/a3
Apr ’25€5.15
€5.43
+5.5%
5.1%€5.77€5.09n/a3
Mar ’25€4.48
€4.95
+10.6%
2.8%€5.12€4.78n/a3
Feb ’25€4.74
€4.95
+4.5%
2.8%€5.12€4.78n/a3
Jan ’25€4.82
€4.95
+2.8%
2.8%€5.12€4.78n/a3
Dec ’24€4.58
€4.80
+4.7%
6.0%€5.08€4.40€7.003
Nov ’24€3.98
€4.79
+20.5%
5.8%€5.14€4.45€5.903
Oct ’24€4.28
€4.94
+15.3%
3.4%€5.11€4.77€6.104
Sep ’24€4.30
€4.94
+14.8%
3.4%€5.11€4.77€5.754
Aug ’24€4.86
€4.89
+0.6%
3.4%€5.06€4.72€5.154
Jul ’24€4.78
€4.94
+3.4%
3.4%€5.11€4.77€4.784
Jun ’24€4.88
€4.94
+1.2%
3.4%€5.11€4.77€4.864
Mar ’24€4.50
€4.91
+9.0%
3.0%€5.16€4.82€4.484
Feb ’24€4.52
€4.91
+8.5%
3.0%€5.16€4.82€4.744
Jan ’24€4.44
€5.25
+18.2%
3.4%€5.43€5.07€4.824
Dec ’23€4.74
€5.25
+10.7%
3.4%€5.43€5.07€4.584

Analyst Forecast: Target price is less than 20% higher than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2024/12/22 15:41
End of Day Share Price 2024/12/20 00:00
Earnings2024/09/30
Annual Earnings2023/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on .

Analyst Sources

Extendicare Inc. is covered by 12 analysts. 3 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Karine MacIndoeBMO Capital Markets Equity Research
Douglas LoeByron Capital Markets
Douglas LoeCantor Fitzgerald Canada Corporation