The Discounted Cash Flow (DCF) valuation of Headwater Exploration Inc (HWX.TO) is 16.87 CAD. With the latest stock price at 13.83 CAD, the upside of Headwater Exploration Inc based on DCF is 22.0%.
Based on the latest price of 13.83 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 22.0%.
| Range | Selected | |
| WACC / Discount Rate | 5.5% - 9.6% | 7.5% |
| Long-term Growth Rate | 3.0% - 5.0% | 4.0% |
| Fair Price | 9.39 - 116.12 | 16.87 |
| Upside | -32.1% - 739.6% | 22.0% |