The Discounted Cash Flow (DCF) valuation of Headwater Exploration Inc (HWX.TO) is 9.42 CAD. With the latest stock price at 6.70 CAD, the upside of Headwater Exploration Inc based on DCF is 40.6%.
| Range | Selected | |
| WACC / Discount Rate | 8.9% - 12.6% | 10.8% |
| Long-term Growth Rate | 2.5% - 4.5% | 3.5% |
| Fair Price | 7.11 - 14.66 | 9.42 |
| Upside | 6.2% - 118.9% | 40.6% |