Headwater Exploration Inc
TSX:HWX

Watchlist Manager
Headwater Exploration Inc Logo
Headwater Exploration Inc
TSX:HWX
Watchlist
Price: 6.78 CAD 0.89%
Market Cap: 1.6B CAD
Have any thoughts about
Headwater Exploration Inc?
Write Note

Intrinsic Value

The intrinsic value of one HWX stock under the Base Case scenario is 13.78 CAD. Compared to the current market price of 6.78 CAD, Headwater Exploration Inc is Undervalued by 51%.

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

HWX Intrinsic Value
13.78 CAD
Undervaluation 51%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Headwater Exploration Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for HWX cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about HWX?
Bearish
Neutral
Bullish

Fundamental Analysis

Risks & Rewards

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Notes
AI Assistant
AI Assistant
Ask me anything about Headwater Exploration Inc

Provide an overview of the primary business activities
of Headwater Exploration Inc.

What unique competitive advantages
does Headwater Exploration Inc hold over its rivals?

What risks and challenges
does Headwater Exploration Inc face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Headwater Exploration Inc.

Provide P/S
for Headwater Exploration Inc.

Provide P/E
for Headwater Exploration Inc.

Provide P/OCF
for Headwater Exploration Inc.

Provide P/FCFE
for Headwater Exploration Inc.

Provide P/B
for Headwater Exploration Inc.

Provide EV/S
for Headwater Exploration Inc.

Provide EV/GP
for Headwater Exploration Inc.

Provide EV/EBITDA
for Headwater Exploration Inc.

Provide EV/EBIT
for Headwater Exploration Inc.

Provide EV/OCF
for Headwater Exploration Inc.

Provide EV/FCFF
for Headwater Exploration Inc.

Provide EV/IC
for Headwater Exploration Inc.

Show me price targets
for Headwater Exploration Inc made by professional analysts.

What are the Revenue projections
for Headwater Exploration Inc?

How accurate were the past Revenue estimates
for Headwater Exploration Inc?

What are the Net Income projections
for Headwater Exploration Inc?

How accurate were the past Net Income estimates
for Headwater Exploration Inc?

What are the EPS projections
for Headwater Exploration Inc?

How accurate were the past EPS estimates
for Headwater Exploration Inc?

What are the EBIT projections
for Headwater Exploration Inc?

How accurate were the past EBIT estimates
for Headwater Exploration Inc?

Compare the revenue forecasts
for Headwater Exploration Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Headwater Exploration Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Headwater Exploration Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Headwater Exploration Inc compared to its peers.

Compare the P/E ratios
of Headwater Exploration Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Headwater Exploration Inc with its peers.

Analyze the financial leverage
of Headwater Exploration Inc compared to its main competitors.

Show all profitability ratios
for Headwater Exploration Inc.

Provide ROE
for Headwater Exploration Inc.

Provide ROA
for Headwater Exploration Inc.

Provide ROIC
for Headwater Exploration Inc.

Provide ROCE
for Headwater Exploration Inc.

Provide Gross Margin
for Headwater Exploration Inc.

Provide Operating Margin
for Headwater Exploration Inc.

Provide Net Margin
for Headwater Exploration Inc.

Provide FCF Margin
for Headwater Exploration Inc.

Show all solvency ratios
for Headwater Exploration Inc.

Provide D/E Ratio
for Headwater Exploration Inc.

Provide D/A Ratio
for Headwater Exploration Inc.

Provide Interest Coverage Ratio
for Headwater Exploration Inc.

Provide Altman Z-Score Ratio
for Headwater Exploration Inc.

Provide Quick Ratio
for Headwater Exploration Inc.

Provide Current Ratio
for Headwater Exploration Inc.

Provide Cash Ratio
for Headwater Exploration Inc.

What is the historical Revenue growth
over the last 5 years for Headwater Exploration Inc?

What is the historical Net Income growth
over the last 5 years for Headwater Exploration Inc?

What is the current Free Cash Flow
of Headwater Exploration Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Headwater Exploration Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Headwater Exploration Inc

Current Assets 213m
Cash & Short-Term Investments 136.6m
Receivables 72.9m
Other Current Assets 3.5m
Non-Current Assets 725.6m
PP&E 724.4m
Other Non-Current Assets 1.2m
Current Liabilities 138.1m
Accounts Payable 97.8m
Other Current Liabilities 40.3m
Non-Current Liabilities 116.1m
Long-Term Debt 810k
Other Non-Current Liabilities 115.3m
Efficiency

Earnings Waterfall
Headwater Exploration Inc

Revenue
490.3m CAD
Cost of Revenue
-53m CAD
Gross Profit
437.3m CAD
Operating Expenses
-210.2m CAD
Operating Income
227.1m CAD
Other Expenses
-42.5m CAD
Net Income
184.6m CAD

Free Cash Flow Analysis
Headwater Exploration Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

HWX Profitability Score
Profitability Due Diligence

Headwater Exploration Inc's profitability score is 77/100. The higher the profitability score, the more profitable the company is.

Exceptional 3-Years Revenue Growth
Positive Gross Profit
Exceptional 3-Year Average ROIC
Exceptional 3-Year Average ROE
77/100
Profitability
Score

Headwater Exploration Inc's profitability score is 77/100. The higher the profitability score, the more profitable the company is.

HWX Solvency Score
Solvency Due Diligence

Headwater Exploration Inc's solvency score is 93/100. The higher the solvency score, the more solvent the company is.

High Interest Coverage
High Altman Z-Score
Negative Net Debt
Low D/E
93/100
Solvency
Score

Headwater Exploration Inc's solvency score is 93/100. 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 9.9 CAD with a low forecast of 9.09 CAD and a high forecast of 11.03 CAD.

Lowest
Price Target
9.09 CAD
34% Upside
Average
Price Target
9.9 CAD
46% Upside
Highest
Price Target
11.03 CAD
63% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for HWX?

Click here to dive deeper.

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
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

Profile

Headwater Exploration Inc Logo
Headwater Exploration Inc

Country

Canada

Industry

Energy

Market Cap

1.6B CAD

Dividend Yield

7.37%

Description

Headwater Exploration, Inc. engages in the exploration, development, and production of petroleum and natural gas. The company is headquartered in Calgary, Alberta and currently employs 22 full-time employees. The company is engaged in the exploration for and development and production of petroleum and natural gas in Canada. The company has oil production, reserves and lands in the prolific Clearwater play in the Marten Hills area of Alberta, as well as low decline natural gas production and reserves in the McCully Field. Its core operating areas are Marten Hills, Alberta and McCully Field, New Brunswick. Marten Hills is located approximately 250 kilometers (km) north of Edmonton, Alberta within the prolific Clearwater play. The company owns approximately 270 sections of Clearwater rights. The McCully Field is located approximately 10 km northeast of Sussex, New Brunswick in the farming community of Penobsquis. The company owns and operates a natural gas processing plant, with a processing capacity of approximately 35 marine million standard cubic feet per day and an approximately 50 km transmission line connected to the Maritimes and Northeast pipeline.

Contact

ALBERTA
Calgary
Suite 1200, 500 - 4th Avenue S.W.
+19024294511.0
headwaterexp.com

IPO

1996-05-16

Employees

22

Officers

Executive Chairman
Mr. Neil Jack Roszell P.Eng.
CEO, President & Director
Mr. Jason Jowill Jaskela P.Eng.
Chief Financial Officer
Ms. Alexandra Horvath C.A., CPA
Chief Operating Officer
Brad Christman
Vice President of Exploration
Mr. Dieter Deines P.Geo.
Corporate Secretary
Mr. Edward Brown LLB
Show More
Exploitation Engineer
Andrea Anita Creemer
Show Less

See Also

Discover More
What is the Intrinsic Value of one HWX stock?

The intrinsic value of one HWX stock under the Base Case scenario is 13.78 CAD.

Is HWX stock undervalued or overvalued?

Compared to the current market price of 6.78 CAD, Headwater Exploration Inc is Undervalued by 51%.

Back to Top