TO · HWX.TO
Headwater Exploration Inc.
- Sector
- Energy · Oil & Gas Exploration & Production
- Headquarters
- Calgary, AB T2P 2V6
- Website
- headwaterexp.com
Price · as of 2024-12-31
$13.45
Market cap 3B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $31.03 | +130.71% |
| Intrinsic Value(DCF) | $28.82 | +114.28% |
| Graham-Dodd Method(GD) | $0.91 | -93.21% |
| Graham Formula(GF) | $41.16 | +206.04% |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | $4.34 | $33.90 | $1.37 | $2.61 | $2.34 |
| 2011 | $0.70 | $24.63 | $1.07 | $0.00 | $8.87 |
| 2012 | $0.58 | $29.01 | $0.72 | $0.00 | $15.48 |
| 2013 | $1.57 | $29.48 | $0.52 | $3.21 | $13.28 |
| 2014 | $0.71 | $25.06 | $0.23 | $0.74 | $0.00 |
| 2015 | $0.44 | $28.70 | $0.36 | $0.00 | $8.02 |
| 2016 | $0.35 | $28.05 | $0.39 | $0.00 | $1.99 |
| 2017 | $0.62 | $32.12 | $0.80 | $2.26 | $0.00 |
| 2018 | $0.58 | $55.83 | $0.46 | $1.24 | $0.00 |
| 2019 | $1.13 | $39.49 | $0.77 | $1.45 | $0.00 |
| 2020 | $3.86 | $34.54 | $1.34 | $2.17 | $0.47 |
| 2021 | $5.77 | $857.10 | $40.11 | $3.14 | $420.95 |
| 2022 | $5.41 | $48.65 | $399.79 | $5.96 | $101.31 |
| 2023 | $6.23 | $24.85 | $157.14 | $0.00 | $0.82 |
| 2024 | $5.69 | $31.03 | $165.43 | $0.91 | $41.16 |
AI valuation
Our deep-learning model estimates Headwater Exploration Inc.'s (HWX.TO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $31.03
- Current price
- $13.45
- AI upside
- +130.71%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$28.82
+114.28% upside
Graham-Dodd
$0.91
-93.21% upside
Graham Formula
$41.16
+206.04% upside
About Headwater Exploration Inc.
Headwater Exploration Inc., a junior resource company, engages in the exploration, development, and production of petroleum and natural gas in the Western Canadian Sedimentary Basin and onshore in New Brunswick. It holds interests in the McCully Field located to the northeast of Sussex, New Brunswick; the Clearwater play located in the Marten Hills, Alberta; and the Frederick Brook shale gas prospect located in New Brunswick. The company was formerly known as Corridor Resources Inc. and changed its name to Headwater Exploration Inc. in March 2020. Headwater Exploration Inc. is headquartered in Calgary, Canada.
- CEO
- Jason Jowill Jaskela
- Employees
- 38
- Beta
- 1.03
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($28.82 ÷ $13.45) − 1 = +114.28% (DCF, example).