Headwater Exploration Inc
TSX:HWX

Watchlist Manager
Headwater Exploration Inc Logo
Headwater Exploration Inc
TSX:HWX
Watchlist
Price: 6.85 CAD -0.58% Market Closed
Market Cap: 1.6B CAD

Intrinsic Value

The intrinsic value of one HWX stock under the Base Case scenario is 8.66 CAD. Compared to the current market price of 6.85 CAD, Headwater Exploration Inc is Undervalued by 21%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

HWX Intrinsic Value
8.66 CAD
Undervaluation 21%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
Headwater Exploration Inc

What is Valuation History?
Compare HWX to

Fundamental Analysis

Company Overview
Loading...
Business Segments
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about HWX?
Bearish
Neutral
Bullish
AI Assistant
AI Assistant
Ask me anything about Headwater Exploration Inc
Financials
Annual
Quarterly
TTM

Balance Sheet Decomposition
Headwater Exploration Inc

Current Assets 185.5m
Cash & Short-Term Investments 125.4m
Receivables 52.4m
Other Current Assets 7.7m
Non-Current Assets 797.3m
PP&E 794.7m
Other Non-Current Assets 2.5m
Efficiency

Free Cash Flow Analysis
Headwater Exploration Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Headwater Exploration Inc

Revenue
525.3m CAD
Cost of Revenue
-59.8m CAD
Gross Profit
465.5m CAD
Operating Expenses
-222.6m CAD
Operating Income
242.9m CAD
Other Expenses
-58.3m CAD
Net Income
184.6m CAD
Fundamental Scores

HWX Profitability Score
Profitability Due Diligence

Headwater Exploration Inc's profitability score is 65/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROIC
Exceptional 3Y Average ROE
Exceptional Operating Margin
Exceptional Gross Margin
65/100
Profitability
Score

Headwater Exploration Inc's profitability score is 65/100. 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.

High Interest Coverage
High Altman Z-Score
Negative Net Debt
Low D/E
94/100
Solvency
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

Wall Street analysts forecast HWX stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for HWX is 8.84 CAD with a low forecast of 7.83 CAD and a high forecast of 9.98 CAD.

Lowest
Price Target
7.83 CAD
14% Upside
Average
Price Target
8.84 CAD
29% Upside
Highest
Price Target
9.98 CAD
46% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
Aug 17, 2025
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one HWX stock?

The intrinsic value of one HWX stock under the Base Case scenario is 8.66 CAD.

Is HWX stock undervalued or overvalued?

Compared to the current market price of 6.85 CAD, Headwater Exploration Inc is Undervalued by 21%.

Back to Top