As of 2024-12-11, the Intrinsic Value of Headwater Gold Inc (HWG.CN) is
-1.23 CAD. This HWG.CN valuation is based on the model Peter Lynch Fair Value.
With the current market price of 0.20 CAD, the upside of Headwater Gold Inc is
-714.37%.
Note: result may not be accurate due to the invalid valuation result of Peter Lynch's fair value model.
-1.23 CAD
Intrinsic Value
HWG.CN Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| Fair Value |
-1.23 - -1.23 |
-1.23 |
-714.37% |
| P/E |
0.20 - 0.20 |
0.20 |
0.0% |
| DDM - Stable |
(0.84) - (7.29) |
(4.06) |
-2131.8% |
| DDM - Multi |
0.06 - 0.39 |
0.10 |
-48.7% |
HWG.CN Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
14.14 |
| Beta |
0.22 |
| Outstanding shares (mil) |
70.71 |
| Enterprise Value (mil) |
7.57 |
| Market risk premium |
5.10% |
| Cost of Equity |
6.35% |
| Cost of Debt |
5.00% |
| WACC |
6.31% |