The Discounted Cash Flow (DCF) valuation of Headwater Exploration Inc (HWX.TO) is 17.02 CAD. With the latest stock price at 12.79 CAD, the upside of Headwater Exploration Inc based on DCF is 33.1%.
Based on the latest price of 12.79 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 33.1%.
| Range | Selected | |
| WACC / Discount Rate | 6.1% - 8.3% | 7.2% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 10.70 - 48.06 | 17.02 |
| Upside | -16.3% - 275.8% | 33.1% |