Headwater Exploration Inc.

OTCPK:CDDR.F Stock Report

Market Cap: US$2.0b

Headwater Exploration Valuation

Is CDDR.F undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

2/6

Valuation Score 2/6

  • Below Future Cash Flow Value

  • Significantly Below Future Cash Flow Value

  • Price-To-Earnings vs Peers

  • Price-To-Earnings vs Industry

  • Price-To-Earnings vs Fair Ratio

  • Analyst Forecast

Share Price vs Future Cash Flow Value

What is the Fair Price of CDDR.F when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Ultimate guide to DCF valuation for stock investing

Learn how to determine fair value like the best investors in the world.

Below Future Cash Flow Value: CDDR.F ($8.19) is trading below our estimate of future cash flow value ($16.19)

Significantly Below Future Cash Flow Value: CDDR.F is trading below future cash flow value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for CDDR.F?

Key metric: As CDDR.F is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for CDDR.F. This is calculated by dividing CDDR.F's market cap by their current earnings.
What is CDDR.F's PE Ratio?
PE Ratio15.8x
EarningsCA$172.80m
Market CapCA$2.73b

Price to Earnings Ratio vs Peers

How does CDDR.F's PE Ratio compare to its peers?

The above table shows the PE ratio for CDDR.F vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average43.5x
MNR Mach Natural Resources
19x14.66%US$2.0b
NOG Northern Oil and Gas
13.6x39.28%US$2.4b
SM SM Energy
3.2x18.92%US$2.2b
CRGY Crescent Energy
138.2x31.47%US$3.1b
CDDR.F Headwater Exploration
15.8x-16.61%US$2.7b

Price-To-Earnings vs Peers: CDDR.F is expensive based on its Price-To-Earnings Ratio (15.8x) compared to the peer average (9.8x).

Historical Price to Earnings Ratio

Historical Price to Earnings Ratio compares a stock's price to its earnings over time. Higher ratios indicate that investors are willing to pay more for the stock.

Fetching historical data

Price to Earnings Ratio vs Industry

How does CDDR.F's PE Ratio compare vs other companies in the US Oil and Gas Industry?

9 CompaniesPrice / EarningsEstimated GrowthMarket Cap
SAFX XCF Global
0.4xn/aUS$41.04m
MVO MV Oil Trust
1.5xn/aUS$17.71m
AXAS Abraxas Petroleum
0.09xn/aUS$10.27m
RUBI Rubico
0.3xn/aUS$1.94m
CDDR.F 15.8xIndustry Avg. 14.2xNo. of Companies20PE0816243240+
9 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: CDDR.F is expensive based on its Price-To-Earnings Ratio (15.8x) compared to the US Oil and Gas industry average (14x).

Price to Earnings Ratio vs Fair Ratio

What is CDDR.F's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

CDDR.F PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio15.8x
Fair PE Ratio11.9x

Price-To-Earnings vs Fair Ratio: CDDR.F is expensive based on its Price-To-Earnings Ratio (15.8x) compared to the estimated Fair Price-To-Earnings Ratio (11.9x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst CDDR.F forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentUS$8.19
US$8.27
+0.95%
9.14%US$9.53US$7.33n/a9
Jan ’27US$6.87
US$7.37
+7.31%
5.10%US$8.01US$6.92n/a9
Dec ’26US$6.43
US$6.50
+1.09%
4.26%US$7.09US$6.20n/a9
Nov ’26US$5.23
US$6.49
+24.21%
5.80%US$7.15US$5.72n/a9
Oct ’26US$5.39
US$6.31
+17.04%
5.61%US$6.83US$5.57n/a9
Sep ’26US$4.94
US$6.30
+27.70%
6.54%US$6.87US$5.60n/a9
Aug ’26US$5.16
US$6.33
+22.70%
6.54%US$6.90US$5.63n/a9
Jul ’26US$4.87
US$6.22
+27.72%
11.34%US$7.34US$4.77n/a9
Jun ’26US$4.54
US$5.90
+29.97%
8.33%US$6.79US$5.01n/a9
May ’26US$4.11
US$5.98
+45.49%
10.21%US$7.22US$4.88n/a9
Apr ’26US$4.49
US$6.25
+39.22%
8.82%US$6.99US$5.07n/a9
Mar ’26US$4.38
US$6.27
+42.97%
6.61%US$6.88US$5.68n/a9
Feb ’26US$4.60
US$6.27
+36.13%
6.61%US$6.88US$5.68US$8.139
Jan ’26US$4.59
US$6.39
+39.29%
6.49%US$6.96US$5.74US$6.878
Dec ’25US$4.92
US$6.75
+37.24%
5.30%US$7.18US$6.10US$6.437
Nov ’25US$4.83
US$6.75
+39.73%
6.65%US$7.54US$6.11US$5.237
Oct ’25US$4.86
US$7.06
+45.40%
5.74%US$7.77US$6.66US$5.396
Sep ’25US$5.09
US$7.13
+40.10%
5.80%US$7.58US$6.50US$4.946
Aug ’25US$5.15
US$7.13
+38.41%
5.80%US$7.58US$6.50US$5.166
Jul ’25US$5.33
US$7.16
+34.41%
6.34%US$7.65US$6.56US$4.876
Jun ’25US$5.55
US$7.21
+29.93%
5.89%US$7.68US$6.58US$4.547
May ’25US$5.34
US$6.98
+30.70%
6.33%US$7.69US$6.40US$4.117
Apr ’25US$5.70
US$6.51
+14.20%
4.74%US$6.98US$5.88US$4.497
Mar ’25US$5.12
US$6.25
+21.98%
6.48%US$7.01US$5.91US$4.386
Feb ’25US$4.68
US$6.44
+37.57%
7.34%US$7.05US$5.94US$4.607
US$8.08
Fair Value
1.4% overvalued intrinsic discount
9
Number of Analysts

Analyst Forecast: Target price is lower than the current share price.

Discover undervalued companies

7D

1Y

7D

1Y

7D

1Y

Company Analysis and Financial Data Status

DataLast Updated (UTC time)
Company Analysis2026/02/05 08:49
End of Day Share Price 2026/02/03 00:00
Earnings2025/09/30
Annual Earnings2024/12/31

Data Sources

The data used in our company analysis is from S&P Global Market Intelligence LLC. The following data is used in our analysis model to generate this report. Data is normalised which can introduce a delay from the source being available.

PackageDataTimeframeExample US Source *
Company Financials10 years
  • Income statement
  • Cash flow statement
  • Balance sheet
Analyst Consensus Estimates+3 years
  • Forecast financials
  • Analyst price targets
Market Prices30 years
  • Stock prices
  • Dividends, Splits and Actions
Ownership10 years
  • Top shareholders
  • Insider trading
Management10 years
  • Leadership team
  • Board of directors
Key Developments10 years
  • Company announcements

* Example for US securities, for non-US equivalent regulatory forms and sources are used.

Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more.

Analysis Model and Snowflake

Details of the analysis model used to generate this report is available on our Github page, we also have guides on how to use our reports and tutorials on Youtube.

Learn about the world class team who designed and built the Simply Wall St analysis model.

Industry and Sector Metrics

Our industry and section metrics are calculated every 6 hours by Simply Wall St, details of our process are available on Github.

Analyst Sources

Headwater Exploration Inc. is covered by 20 analysts. 4 of those analysts submitted the estimates of revenue or earnings used as inputs to our report. Analysts submissions are updated throughout the day.

AnalystInstitution
Patrick O'RourkeATB Cormark
Laique Ahmad Amir ArifATB Cormark
Kuno RyckborstBeacon Securities Limited