Subscribe

Headwater Exploration Inc. (HWX.TO)

CAD12.45 -0.19 (-1.50%)
CA TSX Energy Oil & Gas Exploration & Production
Address 500 – 4th Avenue SW T2P 2V6
Calgary, AB, CA
CEO Jason Jowill Jaskela
IPO 1997-12-11
ISIN CA4220961078

Explore sections of this company profile

Also trades on Other OTC · CDDRF (USD) Toronto Stock Exchange · HWX.TO (CAD)
Description

Headwater Exploration Inc. is a smaller-scale resource firm primarily focused on discovering, developing, and extracting petroleum and natural gas. Its activities are concentrated within the Western Canadian Sedimentary Basin and onshore regions of New Brunswick. The company holds ownership stakes in several key projects, including the McCully Field, situated northeast of Sussex, New Brunswick; the Clearwater play in Alberta's Marten Hills area; and the Frederick Brook shale gas prospect, also located in New Brunswick. The company was formerly called Corridor Resources Inc. before officially changing its name to Headwater Exploration Inc. in March 2020. Its main corporate office is based in Calgary, Canada.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
CAD12.45 -0.19 (-1.50%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
609.0K
Beta
1.03
Float Shares
221.72M
Free Float %
93.3%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
+2.79% +2.87% +6.88% +13.37% +60.12% +37.57% +108.58% +109.59% +185.18% +2,672.04% +1,332.22%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
12.45
DCF (Unlevered) 6.46 -48.2%
DCF (Levered) 12.07 -3.1%

DCF figures are point estimates: small changes in growth or discount-rate assumptions move them materially. Read them as a reference, not a precise target.

Ratings Trend (MoM) 75% Bullish
Rating 2026-05 Change
Strong Buy 2 0
Buy 4 0
Hold 2 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
8.07
Safe zone
Piotroski F-Score
7 / 9
Strong
MOAT Score
6 / 10
Developing
Composite Rating
A-
Overall Score
4 / 5
High
DCF Score
3 / 5
Medium
ROE Score
5 / 5
High
ROA Score
5 / 5
High
D/E Score
4 / 5
High
P/E Score
2 / 5
Medium
P/Book Score
1 / 5
Low
Operational MOAT
✗ Below peers
  • Revenue growth Oil & Gas Exploration & Production: +0.0%
    -17.0% Q1'26: +3.9% (vs Q1'25)
  • EPS growth Oil & Gas Exploration & Production: +11.9%
    -20.0% Q1'26: -28.6% (vs Q1'25)
  • FCF margin FCF growth · Oil & Gas Exploration & Production: +19.3%
    +27.9% Q1'26: -15.1% (vs Q1'25)
  • EBIT margin Oil & Gas Exploration & Production: +22.0%
    +40.2% Q1'26: +26.4% (vs Q1'25)
  • ROIC Oil & Gas Exploration & Production: +5.1%
    +23.7% Q1'26: +20.5% (vs Q1'25)
  • Share dilution Oil & Gas Exploration & Production: +0.0%
    +1.5% Q1'26: +0.7% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Oil & Gas Exploration & Production: 0.70×
    0.04× Q1'26: 0.01× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (1.02) × ERP
WACC = 100% × Ke + 0% × Kd (7.7%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Intrinsic value (base): 6.46 Current price: 12.45
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
2 Rev. Ana.
2 EPS Ana.
Dec 2027
3 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
1 EPS Ana.
Dec 2029
2 Rev. Ana.
1 EPS Ana.
Dec 2030
1 Rev. Ana.
1 EPS Ana.
Revenue
15.88M
est: 16.39M (-3.1%)
13.54M
est: 16.39M (-17.4%)
7.67M
est: 17.26M (-55.5%)
16.94M
est: 19.41M (-12.7%)
9.33M
est: 12.70M (-26.5%)
9.50M
est: 7.00M (+35.7%)
190.94M
est: 154.50M (+23.6%)
458.38M
est: 402.50M (+13.9%)
425.55M
est: 484.24M (-12.1%)
619.80M
est: 594.40M (+4.3%)
514.29M
est: 597.60M (-13.9%)
729.48M
720.17M – 738.80M
+22.1% YoY
703.07M
550.06M – 796.08M
-3.6% YoY
1.14B
1.02B – 1.22B
+62.1% YoY
1.49B
1.33B – 1.59B
+30.4% YoY
1.94B
1.73B – 2.07B
+30.4% YoY
EBITDA
-15.66M
est: 10.10M (-255.1%)
-12.36M
est: 10.10M (-222.4%)
18.00M
est: 10.63M (+69.3%)
2.95M
est: 11.96M (-75.3%)
8.35M
est: 7.82M (+6.7%)
5.49M
est: 4.31M (+27.2%)
95.66M
est: 95.18M (+0.5%)
291.97M
est: 247.97M (+17.7%)
324.89M
est: 305.56M (+6.3%)
372.81M
est: 375.08M (-0.6%)
335.42M
est: 377.10M (-11.1%)
460.32M
454.44M – 466.20M
+22.1% YoY
443.65M
347.10M – 502.34M
-3.6% YoY
719.02M
641.96M – 767.81M
+62.1% YoY
937.36M
836.90M – 1.00B
+30.4% YoY
1.22B
1.09B – 1.30B
+30.4% YoY
EBIT
-20.98M
est: 5.08M (-512.5%)
-17.51M
est: 5.08M (-444.3%)
15.35M
est: 5.35M (+186.8%)
-1.92M
est: 6.02M (-131.9%)
3.58M
est: 3.94M (-9.1%)
-559.0K
est: 2.17M (-125.7%)
50.93M
est: 47.93M (+6.3%)
211.86M
est: 124.86M (+69.7%)
204.70M
est: 194.84M (+5.1%)
247.92M
est: 239.17M (+3.7%)
206.70M
est: 240.45M (-14.0%)
293.52M
289.77M – 297.27M
+22.1% YoY
282.89M
221.32M – 320.32M
-3.6% YoY
458.48M
409.34M – 489.59M
+62.1% YoY
597.70M
533.64M – 638.25M
+30.4% YoY
779.20M
695.69M – 832.07M
+30.4% YoY
Net Income
-31.88M
est: 7.90M (-503.6%)
-29.29M
est: 7.90M (-470.8%)
17.74M
est: -3.24M (+646.7%)
-314.0K
est: 913.6K (-134.4%)
2.82M
est: 4.73M (-40.5%)
6.71M
est: -10.25M (+165.5%)
45.83M
est: 56.16M (-18.4%)
162.11M
est: 176.40M (-8.1%)
156.07M
est: 186.63M (-16.4%)
188.03M
est: 184.57M (+1.9%)
153.21M
est: 191.67M (-20.1%)
248.59M
229.46M – 267.71M
+29.7% YoY
214.29M
182.61M – 245.97M
-13.8% YoY
345.43M
297.30M – 375.90M
+61.2% YoY
398.20M
342.72M – 433.33M
+15.3% YoY
465.37M
400.53M – 506.42M
+16.9% YoY
SGA
7.26M
est: 2.30M (+215.4%)
6.66M
est: 2.30M (+189.6%)
3.60M
est: 2.42M (+48.7%)
3.06M
est: 2.72M (+12.2%)
3.34M
est: 1.78M (+87.4%)
5.43M
est: 982.3K (+452.5%)
6.71M
est: 21.68M (-69.1%)
10.56M
est: 56.48M (-81.3%)
14.92M
est: 19.85M (-24.9%)
23.00M
est: 24.37M (-5.6%)
38.41M
est: 24.50M (+56.8%)
29.91M
29.53M – 30.29M
+22.1% YoY
28.83M
22.55M – 32.64M
-3.6% YoY
46.72M
41.71M – 49.89M
+62.1% YoY
60.90M
54.38M – 65.03M
+30.4% YoY
79.40M
70.89M – 84.78M
+30.4% YoY
EPS
-0.36
est: 0.03 (-1,177.7%)
-0.33
est: 0.03 (-1,087.9%)
0.20
est: -0.01 (+1,557.5%)
0.00
est: 0.00 (-190.6%)
0.03
est: 0.02 (+59.0%)
0.05
est: -0.04 (+211.0%)
0.23
est: 0.24 (-3.2%)
0.71
est: 0.76 (-6.6%)
0.66
est: 0.79 (-16.5%)
0.80
est: 0.89 (-10.1%)
0.64
est: 0.82 (-22.0%)
1.03
0.96 – 1.12
+26.0% YoY
0.89
0.76 – 1.03
-13.5% YoY
1.44
1.24 – 1.57
+61.2% YoY
1.66
1.43 – 1.81
+15.3% YoY
1.94
1.67 – 2.11
+16.9% YoY
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-11 A- 4/5 3/5 5/5 5/5 4/5 2/5 1/5
2026-05-08 A- 4/5 3/5 5/5 5/5 4/5 2/5 1/5
2026-05-07 A- 4/5 3/5 5/5 5/5 4/5 2/5 1/5
2026-05-06 A- 4/5 3/5 5/5 5/5 4/5 2/5 1/5
2026-05-05 A- 4/5 3/5 5/5 5/5 4/5 2/5 1/5
2026-05-04 A- 4/5 3/5 5/5 5/5 4/5 2/5 1/5
2026-05-01 A- 4/5 3/5 5/5 5/5 3/5 3/5 2/5
2026-04-30 A- 4/5 3/5 5/5 5/5 3/5 3/5 2/5
2026-04-29 A- 4/5 3/5 5/5 5/5 3/5 3/5 2/5
2026-04-28 A- 4/5 3/5 5/5 5/5 3/5 3/5 2/5
2026-04-27 A- 4/5 3/5 5/5 5/5 3/5 3/5 2/5
2026-04-24 A- 4/5 4/5 5/5 5/5 2/5 3/5 2/5
2026-04-23 A- 4/5 4/5 5/5 5/5 2/5 2/5 2/5
2026-04-22 A- 4/5 4/5 5/5 5/5 2/5 2/5 2/5
2026-04-21 A- 4/5 4/5 5/5 5/5 2/5 2/5 2/5
2026-04-20 A- 4/5 4/5 5/5 5/5 2/5 2/5 2/5
2026-04-17 A- 4/5 4/5 5/5 5/5 2/5 2/5 2/5
2026-04-16 A- 4/5 4/5 5/5 5/5 2/5 2/5 2/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-8.46M
OE per share TTM
-0.04
Owner's Yield
-0.28%
Maintenance CapEx ratio
160.32%
Maint CapEx / Avg PPE
148.0%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock Held by 68 ETFs in our universe
# ETF Weight Est. AUM exposure TER
1 iShares S&P/TSX SmallCap Index ETF XCS.TO 0.89% 1.53M 0.60%
2 T. Rowe Price Natural Resources ETF TURF 0.83% 1.82M 0.44%
3 iShares S&P/TSX Capped Energy Index ETF XEG.TO 0.70% 11.66M 0.60%
4 BMO Canadian Dividend ETF ZDV.TO 0.62% 8.13M 0.39%
5 ALPS Funds CoreCommodity Natural Resources ETF CCNR 0.42% 1.54M 0.39%
6 TD Q Canadian Dividend ETF TQCD.TO 0.38% 8.94M 0.39%
7 iShares Oil & Gas Exploration & Production UCITS ETF IOGP.L 0.29% 1.16M 0.55%
8 iShares S&P/TSX Completion Index ETF XMD.TO 0.27% 1.52M 0.60%
9 Desjardins RI Canada - Net-Zero Emissions Pathway ETF DRMC.TO 0.20% 143.1K 0.15%
10 Avantis International Small Cap Value ETF AVDV 0.17% 31.92M 0.36%

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
5.44M
Shares Outstanding
237.76M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Jason Jowill Jaskela Chief Executive Officer, President & Director 869.6K male
Brad Christman Chief Operating Officer 758.2K male
Alexandra Horvath Chief Financial Officer 758.2K female
Terry Ryan Danku Executive Vice President 758.2K male
Neil Jack Roszell Executive Chairman 556.8K male
Edward Brown Corporate Secretary male
Andrea Anita Creemer Exploitation Engineer
Dieter Deines Vice President of Exploration male
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend yield history

Dividend history

Earnings history

Earnings reports

Stock splits