
Headwater Exploration Inc
TSX:HWX

Intrinsic Value
The intrinsic value of one
HWX
stock under the Base Case scenario is
7.75
CAD.
Compared to the current market price of 6.28 CAD,
Headwater Exploration Inc
is
Undervalued by 19%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Headwater Exploration Inc
Fundamental Analysis


Revenue & Expenses Breakdown
Headwater Exploration Inc
Balance Sheet Decomposition
Headwater Exploration Inc
Current Assets | 187.5m |
Cash & Short-Term Investments | 125.6m |
Receivables | 58.6m |
Other Current Assets | 3.4m |
Non-Current Assets | 780m |
PP&E | 777.3m |
Other Non-Current Assets | 2.7m |
Free Cash Flow Analysis
Headwater Exploration Inc
CAD | |
Free Cash Flow | CAD |
Earnings Waterfall
Headwater Exploration Inc
Revenue
|
540.8m
CAD
|
Cost of Revenue
|
-57.8m
CAD
|
Gross Profit
|
483m
CAD
|
Operating Expenses
|
-219.4m
CAD
|
Operating Income
|
263.6m
CAD
|
Other Expenses
|
-63.2m
CAD
|
Net Income
|
200.4m
CAD
|
HWX Profitability Score
Profitability Due Diligence
Headwater Exploration Inc's profitability score is 74/100. The higher the profitability score, the more profitable the company is.

Score
Headwater Exploration Inc's profitability score is 74/100. The higher the profitability score, the more profitable the company is.
HWX Solvency Score
Solvency Due Diligence
Headwater Exploration Inc's solvency score is 94/100. The higher the solvency score, the more solvent the company is.

Score
Headwater Exploration Inc's solvency score is 94/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
HWX Price Targets Summary
Headwater Exploration Inc
According to Wall Street analysts, the average 1-year price target for
HWX
is 8.64 CAD
with a low forecast of 7.07 CAD and a high forecast of 10.5 CAD.
Dividends
Current shareholder yield for HWX is
.
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one
HWX
stock under the Base Case scenario is
7.75
CAD.
Compared to the current market price of 6.28 CAD,
Headwater Exploration Inc
is
Undervalued by 19%.