Subscribe Now   -   Standard: only $299 per year   or   Premium: only $399 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$31.63M which is a fall of roughly 33% over the last three months. As of 12/29/2025 they have no debt and ~C$2.16M cash. They have 76M 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 12/29/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
MCap (FD): $47.15M $31.63M 12/29/2025
MCap (OS): $41.71M $27.99M 12/29/2025
Total Assets: $4.39M $4.33M 12/29/2025
Total Liabilities: $3.51M $3.46M 12/29/2025
Current Assets: $2.19M $2.16M 12/29/2025
Current Liabilities: $3.36M $3.32M 12/29/2025
Total Debt: $0.00M $0.00M 12/29/2025
Cash: $2.19M $2.16M 12/29/2025
Debt (Net): $-2.19M $-2.16M
Enterprise Value: $44.95M $29.47M
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: Yes Yes 12/29/2025
Misc 12/29/2025
Last
Analysis
Data
Current Data
Item Value Value Updated
Shares Outstanding: 76,082,448 76,082,448 12/29/2025
Shares (FD): 86,000,000 86,000,000 12/29/2025
Insider Ownership: 50% 50% 12/29/2025
Dividend (Annual): n/a n/a 12/29/2025
Company Type: Mostly Gold Mostly Gold never
Group: Explorer Explorer never
Production ETA: n/a n/a 12/29/2025
Production (Gold Eq Oz.): (guess) 
0		 (guess) 
0		 12/29/2025
Production (Silver Eq Oz.): (guess) 
0		 (guess) 
0		 12/29/2025
Development Phase: Early Drilling - Discovery Early Drilling - Discovery 12/29/2025
Optionality Play: none No
F
U
T
U
R
E		 % of Spot: 3
PG/Explorer: Good Project
 3
PG/Explorer: Good Project
 12/29/2025
Cash Flow Multiple: none none 12/29/2025

Resource Data

GOLD 12/29/2025
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 12/29/2025
Measured & Indicated: n/a n/a 12/29/2025
Inferred: n/a n/a 12/29/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/29/2025
Measured & Indicated: n/a n/a 12/29/2025
Inferred: n/a n/a 12/29/2025
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 12/29/2025
Extra Operating Cost: n/a n/a 12/29/2025
Total: n/a n/a 12/29/2025
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 12/29/2025
Open Pit (Avg): n/a n/a 12/29/2025
Recovery Rate: n/a n/a 12/29/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/29/2025
Annual Production: n/a n/a 12/29/2025
Cash Cost: n/a n/a 12/29/2025
Extra Operating Cost: n/a n/a 12/29/2025
SILVER 12/29/2025
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 12/29/2025
Measured & Indicated: n/a n/a 12/29/2025
Inferred: n/a n/a 12/29/2025
Reserves & Resources: n/a n/a never
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 12/29/2025
Measured & Indicated: n/a n/a 12/29/2025
Inferred: n/a n/a 12/29/2025
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 12/29/2025
Extra Operating Cost: n/a n/a 12/29/2025
Total: n/a n/a 12/29/2025
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 12/29/2025
Open Pit (Avg): n/a n/a 12/29/2025
Recovery Rate: n/a n/a 12/29/2025
F
U
T
U
R
E		 Proven & Probable: n/a n/a 12/29/2025
Annual Production: n/a n/a 12/29/2025
Cash Cost: n/a n/a 12/29/2025
Extra Operating Cost: n/a n/a 12/29/2025

Property

Last Analysis Data  (12/29/2025)
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		 12/29/2025
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		 12/29/2025
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		 12/29/2025
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.     ×