Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Headwater Gold Inc

www: headwatergold.com   email: cstroup@headwatergold.com
Category: Junior: Project Generator
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data
Calculated with the site's default values.  Re-calculate using:

Symbol Data

Symbol Currency
CNSX:HWG CAD
OTCMKTS:HWAUF USD

Description

Headwater Gold Inc are a junior, project generator looking for gold with exploration properties in USA. They have a market capitalisation of ~C$29.79M which is a rise of roughly 154% over the last nine months. As of 12/28/2024 they have no debt and ~C$6.03M cash. They have 71M shares outstanding and trade on the Canadian Securities Exchange and the over-the-counter markets.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 12/28/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $11.72M $29.79M 12/28/2024
MCap (OS): $10.31M $26.22M 12/28/2024
Total Assets: $7.92M $8.29M 12/28/2024
Total Liabilities: $3.33M $3.49M 12/28/2024
Current Assets: $5.83M $6.11M 12/28/2024
Current Liabilities: $3.19M $3.34M 12/28/2024
Total Debt: $0.00M $0.00M 12/28/2024
Cash: $5.76M $6.03M 12/28/2024
Debt (Net): $-5.76M $-6.03M
Enterprise Value: $5.95M $23.76M 10/02/1970
Cash Flow: $0.00M $0.00M never
Cash Flow Multiple: 0.00 0.00 never
Net Debt to
Cash Flow Ratio:		 n/a n/a never
Finance within 1 year: 12/28/2024
Misc 12/28/2024
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 70,714,115 70,714,115 12/28/2024
Shares (FD): 80,354,075 80,354,075 12/28/2024
Insider Ownership: n/a 31% 12/28/2024
Dividend (Annual): n/a n/a never
Company Type: Mostly Gold Mostly Gold never
Group: Explorer Explorer never
Production ETA: n/a n/a 12/28/2024
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 12/28/2024
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 12/28/2024
Development Phase: none none 12/28/2024
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 2
PG/Explorer: Average Project
 2
PG/Explorer: Average Project
 04/24/2023
Cash Flow Multiple: none none 12/28/2024

Resource Data

GOLD 12/28/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 12/28/2024
Measured & Indicated: n/a n/a 12/28/2024
Inferred: n/a n/a 12/28/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/28/2024
Measured & Indicated: n/a n/a 12/28/2024
Inferred: n/a n/a 12/28/2024
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 12/28/2024
Extra Operating Cost: n/a n/a 12/28/2024
Total: n/a n/a 12/28/2024
Margin (Free Cash Flow): n/a
MCap / Production (AuEq): n/a n/a
EV / Production (AuEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 12/28/2024
Open Pit (Avg): n/a n/a 12/15/2023
Recovery Rate: n/a n/a 12/28/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/28/2024
Annual Production: n/a n/a 12/28/2024
Cash Cost: n/a n/a 12/28/2024
Extra Operating Cost: n/a n/a 12/28/2024
SILVER 12/28/2024
Last Analysis Data
Current Data
Item Value Value Updated
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 12/28/2024
Measured & Indicated: n/a n/a 12/28/2024
Inferred: n/a n/a 12/28/2024
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/28/2024
Measured & Indicated: n/a n/a 12/28/2024
Inferred: n/a n/a 12/28/2024
Reserves & Resources: n/a n/a never
C
U
R
R
E
N
T		 Annual Production: n/a n/a
Cash Cost: n/a n/a 12/28/2024
Extra Operating Cost: n/a n/a 12/28/2024
Total: n/a n/a 12/28/2024
Margin (Free Cash Flow): n/a
MCap / Production (AgEq): n/a n/a
EV / Production (AgEq): n/a n/a
G
R
A
D
E		 Underground (Avg): n/a n/a 12/28/2024
Open Pit (Avg): n/a n/a 12/15/2023
Recovery Rate: n/a n/a 12/28/2024
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/28/2024
Annual Production: n/a n/a 12/28/2024
Cash Cost: n/a n/a 12/28/2024
Extra Operating Cost: n/a n/a 12/28/2024

Property

Last Analysis Data  (12/28/2024)
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Agate Point
100 show
Early exploration

Size: 160 ha
Exp Crane Creek
100 show
1,240
Exp Dome Hill
100 show
Early exploration

Size: 200 ha
Exp Flint
100 show
Size: 1,020 ha
Exp Hot Creek
100 n/a
Exp Katey
100 show
Early exploration

Size: 700 ha
Exp Lodestar
25 n/a
Exp Long Valley
100 show
Early exploration

Size: 230 ha
Exp Mahogany
25 show
Early exploration

Size: 1,100 ha
Exp Matador
100 show
Early exploration

Size: 250 ha
Exp Midas North
25 show
Early exploration

Size: 1,500 ha
Exp Opaline
100 show
Early exploration

Size: 250 ha
Exp Rock Creek
100 n/a
Exp Spring Peak
25 show
Early exploration

Size: 300 ha
Exp TJ
100 show
Size: 775 ha
Current Data
Stage Name Owned
%		 NPV
$M		 IRR
%		 CapEx
$M		 Au Ag Cu Notes
Exp Agate Point
100 show
Early exploration

Size: 160 ha
Exp Crane Creek
100 show
1,240
Exp Dome Hill
100 show
Early exploration

Size: 200 ha
Exp Flint
100 show
Size: 1,020 ha
Exp Hot Creek
100 n/a
Exp Katey
100 show
Early exploration

Size: 700 ha
Exp Lodestar
25 n/a
Exp Long Valley
100 show
Early exploration

Size: 230 ha
Exp Mahogany
25 show
Early exploration

Size: 1,100 ha
Exp Matador
100 show
Early exploration

Size: 250 ha
Exp Midas North
25 show
Early exploration

Size: 1,500 ha
Exp Opaline
100 show
Early exploration

Size: 250 ha
Exp Rock Creek
100 n/a
Exp Spring Peak
25 show
Early exploration

Size: 300 ha
Exp TJ
100 show
Size: 775 ha

Profitability (by resource)

Proven &
Probable		 12/28/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a
Measured &
Indicated		 12/28/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a

Reserves &
Resources		 12/28/2024
Last Analysis Data
Current Data
Item Value Value Updated
Percentage Gold: n/a n/a n/a
Percentage Silver: n/a n/a n/a
Total (Gold Eq. Oz.): n/a n/a n/a
Total (Silver Eq. Oz.): n/a n/a n/a
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: n/a n/a n/a
Silver Eq. Oz.: n/a n/a n/a
Maximum Profit (Gold): n/a n/a n/a
Maximum Profit (Silver): n/a n/a n/a
Total Maximum Profit: n/a n/a n/a
Max Profit / Current MCap: n/a n/a n/a
Max Profit Per Share (Gold): n/a n/a n/a
Max Profit Per Share (Silver): n/a n/a n/a
Total Max Profit Per Share: n/a n/a n/a
Total Free Profit Per Share: n/a n/a n/a
FD MCap / Gold Eq.: n/a n/a n/a
FD MCap / Silver Eq.: n/a n/a n/a
FD MCap / Per Metal
as % Spot Price:		 n/a n/a n/a
EV / Gold Eq.: n/a n/a n/a
EV / Silver Eq.: n/a n/a n/a
EV / Per Metal
as % Spot Price:		 n/a n/a n/a

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×