Switch theme
Sign up to access all valuation multiples
Headwater Exploration Inc is an oil and gas exploration and development company. It is engaged in the exploration for development and production of petroleum and natural gas onshore in McCully Field, New Brunswick and Marten Hills, Alberta. The firm generates substantial revenue from the sale of commodities which include crude oil, natural gas and natural gas liquids.
1996
41
LTM Revenue $428M
LTM EBITDA $280M
$982M
Benchmark forward-looking revenue and EBITDA valuation multiples across generative AI, climate tech, semiconductors, online marketplaces, vertical SaaS and 220 more verticals.
Headwater Exploration has a last 12-month revenue (LTM) of $428M and a last 12-month EBITDA of $280M.
In the most recent fiscal year, Headwater Exploration achieved revenue of $447M and an EBITDA of $269M.
Headwater Exploration expects next 12-month revenue of XXX and NTM EBITDA of XXX
See Headwater Exploration valuation multiples based on analyst estimates| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue | $428M | XXX | $447M | XXX | XXX | XXX |
| Gross Profit | $428M | XXX | $240M | XXX | XXX | XXX |
| Gross Margin | 100% | XXX | 54% | XXX | XXX | XXX |
| EBITDA | $280M | XXX | $269M | XXX | XXX | XXX |
| EBITDA Margin | 65% | XXX | 60% | XXX | XXX | XXX |
| EBIT | $219M | XXX | $174M | XXX | XXX | XXX |
| EBIT Margin | 51% | XXX | 39% | XXX | XXX | XXX |
| Net Profit | $149M | XXX | $136M | XXX | XXX | XXX |
| Net Margin | 35% | XXX | 30% | XXX | XXX | XXX |
| Net Debt | XXX | XXX | n/a | XXX | XXX | XXX |
Financial data powered by Morningstar, Inc.
As of May 30, 2025, Headwater Exploration's stock price is CAD 6 (or $5).
Headwater Exploration has current market cap of CAD 1.5B (or $1.1B), and EV of CAD 1.4B (or $982M).
See Headwater Exploration trading valuation data| EV | Market Cap | Price 1D | Price 1M | Price 3M | Price 12M | EPS |
|---|---|---|---|---|---|---|
| $982M | $1.1B | XXX | XXX | XXX | XXX | $0.55 |
Sign up to access valuation multiples like growth-adjusted P/E, next 12-month EV/Revenue, EBITDA multiples by industry and many more
Start Free TrialAs of May 30, 2025, Headwater Exploration has market cap of $1.1B and EV of $982M.
Headwater Exploration's trades at 2.2x EV/Revenue multiple, and 3.6x EV/EBITDA.
Equity research analysts estimate Headwater Exploration's 2025E EV/Revenue multiple at XXX and 2025E EV/EBITDA multiple at XXX
Headwater Exploration has a P/E ratio of 7.2x.
See valuation multiples for Headwater Exploration and 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Market cap (current) | $1.1B | XXX | $1.1B | XXX | XXX | XXX |
| EV (current) | $982M | XXX | $982M | XXX | XXX | XXX |
| EV/Revenue | 2.3x | XXX | 2.2x | XXX | XXX | XXX |
| EV/EBITDA | 3.5x | XXX | 3.6x | XXX | XXX | XXX |
| EV/EBIT | 4.5x | XXX | 5.6x | XXX | XXX | XXX |
| EV/Gross Profit | 2.3x | XXX | n/a | XXX | XXX | XXX |
| P/E | 7.2x | XXX | 7.9x | XXX | XXX | XXX |
| EV/FCF | 13.8x | XXX | 14.5x | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Access all public comps and forward-looking valuation multiples like EV/Revenue in 2025, based on equity research analyst estimates.
Start Free TrialHeadwater Exploration's last 12 month revenue growth is 1%
Headwater Exploration's revenue per employee in the last FY averaged $10.9M, while opex per employee averaged $1.6M for the same period.
Headwater Exploration's rule of 40 is 64% (metric relevant for SaaS companies only, counted as combined revenue growth rate and EBITDA margin).
Headwater Exploration's rule of X is 68% (created by Bessemer, rule of X is another metric relevant for SaaS companies only, ~1.5x stronger vs. the traditional Rule of 40, counted as revenue growth rate multiplied by 2.5 plus EBITDA margin).
See operational valuation multiples for Headwater Exploration and other 12K+ public comps| LTM | NTM | Last FY | FY 2025 | FY 2026 | FY 2027 | |
|---|---|---|---|---|---|---|
| Revenue Growth | 1% | XXX | -1% | XXX | XXX | XXX |
| EBITDA Margin | 65% | XXX | 60% | XXX | XXX | XXX |
| EBITDA Growth | -3% | XXX | 7% | XXX | XXX | XXX |
| Rule of 40 | 64% | XXX | 61% | XXX | XXX | XXX |
| Bessemer Rule of X | XXX | XXX | 68% | XXX | XXX | XXX |
| Revenue per Employee | XXX | XXX | $10.9M | XXX | XXX | XXX |
| Opex per Employee | XXX | XXX | $1.6M | XXX | XXX | XXX |
| S&M Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| G&A Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| R&D Expenses to Revenue | XXX | XXX | n/a | XXX | XXX | XXX |
| Opex to Revenue | XXX | XXX | 15% | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc. and Morningstar, Inc.
Benchmark public comps and private revenue and EBITDA valuation multiples across GRC software, cloud infrastructure, DevOps, online marketplaces and so much more!
| EV/Revenue | EV/EBITDA | |||||
|---|---|---|---|---|---|---|
| 2025E | 2026E | 2027E | 2025E | 2026E | 2027E | |
| ADNOC Drilling Company | XXX | XXX | XXX | XXX | XXX | XXX |
| ADNOC Gas | XXX | XXX | XXX | XXX | XXX | XXX |
| Dana Gas | XXX | XXX | XXX | XXX | XXX | XXX |
| TAQA | XXX | XXX | XXX | XXX | XXX | XXX |
| AGL Energy | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
| XXXXXXXX | XXX | XXX | XXX | XXX | XXX | XXX |
Valuation data powered by FactSet, Inc.
Headwater Exploration acquired XXX companies to date.
Last acquisition by Headwater Exploration was XXXXXXXX, XXXXX XXXXX XXXXXX . Headwater Exploration acquired XXXXXXXX for XXX (EV/Revenue multiple of XXX ).
See M&A valuation multiples| Acquired Company | EV | EV/Revenue | EV/EBITDA |
|---|---|---|---|
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
| XXXXXXXXX | XXX | XXX | XXX |
Sign up to see revenue and EBITDA valuation multiples for 60K+ M&A deals.
Start Free Trial| When was Headwater Exploration founded? | Headwater Exploration was founded in 1996. |
| Where is Headwater Exploration headquartered? | Headwater Exploration is headquartered in Canada. |
| How many employees does Headwater Exploration have? | As of today, Headwater Exploration has 41 employees. |
| Who is the CEO of Headwater Exploration? | Headwater Exploration's CEO is Mr. Jason Jaskela. |
| Is Headwater Exploration publicy listed? | Yes, Headwater Exploration is a public company listed on TSE. |
| What is the stock symbol of Headwater Exploration? | Headwater Exploration trades under HWX ticker. |
| When did Headwater Exploration go public? | Headwater Exploration went public in 2006. |
| Who are competitors of Headwater Exploration? | Similar companies to Headwater Exploration include e.g. ADNOC Drilling Company, ADNOC Gas, Dana Gas, TAQA. |
| What is the current market cap of Headwater Exploration? | Headwater Exploration's current market cap is $1.1B |
| What is the current revenue of Headwater Exploration? | Headwater Exploration's last 12 months revenue is $428M. |
| What is the current revenue growth of Headwater Exploration? | Headwater Exploration revenue growth (NTM/LTM) is 1%. |
| What is the current EV/Revenue multiple of Headwater Exploration? | Current revenue multiple of Headwater Exploration is 2.3x. |
| Is Headwater Exploration profitable? | Yes, Headwater Exploration is EBITDA-positive (as of the last 12 months). |
| What is the current EBITDA of Headwater Exploration? | Headwater Exploration's last 12 months EBITDA is $280M. |
| What is Headwater Exploration's EBITDA margin? | Headwater Exploration's last 12 months EBITDA margin is 65%. |
| What is the current EV/EBITDA multiple of Headwater Exploration? | Current EBITDA multiple of Headwater Exploration is 3.5x. |
| What is the current FCF of Headwater Exploration? | Headwater Exploration's last 12 months FCF is $71.2M. |
| What is Headwater Exploration's FCF margin? | Headwater Exploration's last 12 months FCF margin is 17%. |
| What is the current EV/FCF multiple of Headwater Exploration? | Current FCF multiple of Headwater Exploration is 13.8x. |
Get access to always up-to-date, precisely categorized 70K+ public and private valuation multiples, across tech and beyond.
