The Discounted Cash Flow (DCF) valuation of Headwater Exploration Inc (HWX.TO) is 8.06 CAD. With the latest stock price at 6.67 CAD, the upside of Headwater Exploration Inc based on DCF is 20.9%.
Based on the latest price of 6.67 CAD and our DCF valuation, Headwater Exploration Inc (HWX.TO) is a buy. buying HWX.TO stocks now will result in a potential gain of 20.9%.
| Range | Selected | |
| WACC / Discount Rate | 9.7% - 12.6% | 11.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 6.66 - 10.48 | 8.06 |
| Upside | -0.2% - 57.1% | 20.9% |