CDDRF (Headwater Exploration) Cyclically Adjusted FCF per Share: $0.17 (As of Jun. 2026)

Author: Vera Yuan Vera Yuan
Vera Yuan
Vera Yuan
Director of Data and Quant Analytics at GuruFocus
Focused on building reliable datasets, financial models, and research tools for value-minded investors. Committed to turning complex data into practical guidance for value-investing and long-term wealth.
Reviewed by: Charlie Tian Charlie Tian
Charlie Tian
Charlie Tian
Founder & CEO of GuruFocus
Dr. Charlie Tian is the founder and CEO of GuruFocus.com, a leading global investment research platform established in 2004. With a Ph.D. in physics, Dr. Tian transitioned from science to finance, applying a data-driven, disciplined approach to value investing.

CDDRF Headwater Exploration Inc CDDRF
78 GF Score
Price $9.84
GF Value $6.73
Valuation Significantly Overvalued
! 4 Warning Signs
View Full Analysis

What is Headwater Exploration Cyclically Adjusted FCF per Share?

Headwater Exploration CDDRF -1.58% 78 Cyclically Adjusted FCF per Share is $0.17 as of Jun. 2026. GuruFocus rates CDDRF with a GF Score™ of 78/100 and a GF Value™ of $6.73 (Significantly Overvalued). The stock has 4 warning signs investors should review.

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

Headwater Exploration's adjusted free cash flow per share for the three months ended in Jun. 2026 was $0.180. Add all the adjusted free cash flow per share for the past 10 years together and divide the count will get our Cyclically Adjusted FCF per Share, which is $0.17 for the trailing ten years ended in Jun. 2026.

During the past 12 months, Headwater Exploration's average Cyclically Adjusted FCF Growth Rate was 37.50% per year. During the past 3 years, the average Cyclically Adjusted FCF Growth Rate was 115.40% per year. During the past 5 years, the average Cyclically Adjusted FCF Growth Rate was 46.50% per year. Please click Growth Rate Calculation Example (GuruFocus) to see how GuruFocus calculates Wal-Mart Stores Inc (WMT)'s revenue growth rate. You can apply the same method to get the Cyclically Adjusted FCF Growth Rate using Cyclically Adjusted FCF per Share data.

During the past 13 years, the highest 3-Year average Cyclically Adjusted FCF Growth Rate of Headwater Exploration was 115.40% per year. The lowest was -37.00% per year. And the median was 6.30% per year.

As of today (2026-09-19), Headwater Exploration's current stock price is $9.8422. Headwater Exploration's Cyclically Adjusted FCF per Share for the quarter that ended in Jun. 2026 was $0.17. Headwater Exploration's Cyclically Adjusted Price-to-FCF of today is 56.56.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Headwater Exploration was 847.00. The lowest was 16.00. And the median was 112.17.


Headwater Exploration  (OTCPK:CDDRF) Cyclically Adjusted FCF per Share Explanation

If a company grows much fast than inflation, Cyclically Adjusted FCF per Share may underestimate the company's free cash flow. Cyclically Adjusted Price-to-FCF can seem to be too high even the actual Price-to-Free-Cash-Flow is low.

For the Cyclically Adjusted Price-to-FCF, the free cash flow per share of the past 10 years are inflation-adjusted and averaged. The result is used for P/FCF calculation. Since it looks at the average over the last 10 years, the Cyclically Adjusted Price-to-FCF is also called CAPFCF Ratio.

The Shiller PE Ratio was first used by professor Robert Shiller. He uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings per share of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted free cash flow per share of a company over the past 10 years.

Headwater Exploration's Cyclically Adjusted Price-to-FCF of today is calculated as

Cyclically Adjusted Price-to-FCF=Share Price/Cyclically Adjusted FCF per Share
=9.8422/0.174
=56.56

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

During the past 13 years, the highest Cyclically Adjusted Price-to-FCF of Headwater Exploration was 847.00. The lowest was 16.00. And the median was 112.17.


Be Aware

Cyclically Adjusted Price-to-FCF works better for cyclical companies. It gives you a better idea on the company's real free cash flow value.


Headwater Exploration Cyclically Adjusted FCF per Share Related Terms


Headwater Exploration Cyclically Adjusted FCF per Share Historical Data

* Premium members only.

The historical data trend for Headwater Exploration's Cyclically Adjusted FCF per Share can be seen below:

* For Operating Data section: All numbers are indicated by the unit behind each term and all currency related amount are in USD.
* For other sections: All numbers are in millions except for per share data, ratio, and percentage. All currency related amount are indicated in the company's associated stock exchange currency.

Headwater Exploration Cyclically Adjusted FCF per Share Chart

Headwater Exploration Annual Data
Trend Dec16 Dec17 Dec18 Dec19 Dec20 Dec21 Dec22 Dec23 Dec24 Dec25
Cyclically Adjusted FCF per Share
Get a 7-Day Free Trial Premium Member Only Premium Member Only 0.03 0.07 0.08 0.14 0.17

Headwater Exploration Quarterly Data
Sep21 Dec21 Mar22 Jun22 Sep22 Dec22 Mar23 Jun23 Sep23 Dec23 Mar24 Jun24 Sep24 Dec24 Mar25 Jun25 Sep25 Dec25 Mar26 Jun26
Cyclically Adjusted FCF per Share Get a 7-Day Free Trial Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only Premium Member Only 0.14 0.15 0.16 0.16 0.17

CDDRF vs COP, EOG, OXY: Cyclically Adjusted FCF per Share Comparison

For the Oil & Gas E&P subindustry, Headwater Exploration's Cyclically Adjusted Price-to-FCF, along with its competitors' market caps and Cyclically Adjusted Price-to-FCF data, can be viewed below:

* Competitive companies are chosen from companies within the same industry, with headquarter located in same country, with closest market capitalization; x-axis shows the market cap, and y-axis shows the term value; the bigger the dot, the larger the market cap. Note that "N/A" values will not show up in the chart.


Headwater Exploration Cyclically Adjusted Price-to-FCF vs Oil & Gas Industry

For the Oil & Gas industry and Energy sector, Headwater Exploration's Cyclically Adjusted Price-to-FCF distribution charts can be found below:

* The bar in red indicates where Headwater Exploration's Cyclically Adjusted Price-to-FCF falls into.


CDDRF
78GF Score
Headwater Exploration Inc CDDRF
Cyclically Adjusted FCF per Share is just one metric. See GF Score™, valuation, warning signs, and more.
View Full Analysis

Headwater Exploration Cyclically Adjusted FCF per Share Calculation

E10 is a concept invented by Prof. Robert Shiller, who uses E10 for his Shiller PE Ratio calculation. E10 is the average of the inflation adjusted earnings of a company over the past 10 years. The similar calculation is applied by GuruFocus to calculate the Cyclically Adjusted FCF per Share and the Cyclically Adjusted Price-to-FCF. The Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years.

What is Cyclically Adjusted FCF per Share? How do we calculate Cyclically Adjusted FCF per Share?

Cyclically Adjusted FCF per Share is the average of the inflation adjusted Free Cash Flow per Share of a company over the past 10 years. Let's use an example to explain.

If we want to calculate the Cyclically Adjusted FCF per Share of Wal-Mart (WMT) for Dec. 31, 2010, we need to have the inflation data and the free cash flow per share from 2001 through 2010.

We adjusted the 2001 free cash flow per share data with the total inflation from 2001 through 2010 to the equivalent free cash flow in 2010. If the total inflation from 2001 to 2010 is 40%, and Wal-Mart's free cash flow is $1 a share in 2001, then the 2001's equivalent free cash flow in 2010 is $1.4 a share. If Wal-Mart's free cash flow is $1 again in 2002, and the total inflation from 2002 through 2010 is 35%, then the equivalent 2002 free cash flow in 2010 is $1.35. So on and so forth, you get the equivalent free cash flow per share of past 10 years. Then you add them together and divided the sum by the count to get Cyclically Adjusted FCF per Share.

Please note that we use the CPI data of the country/region where the company is headquartered. If the CPI data for that country/region is not available, then we will use the CPI data of the United States as default.

For example, Headwater Exploration's adjusted Free Cash Flow per Share data for the three months ended in Jun. 2026 was:

Adj_FreeCashFlowPerShare= Free Cash Flow per Share /CPI of Jun. 2026 (Change)*Current CPI (Jun. 2026)
=0.18/133.5265*133.5265
=0.180

Current CPI (Jun. 2026) = 133.5265.

Headwater Exploration Quarterly Data

Free Cash Flow per Share CPI Adj_FreeCashFlowPerShare
201609 0.005 101.765 0.007
201612 -0.006 101.449 -0.008
201703 0.029 102.634 0.038
201706 0.001 103.029 0.001
201709 -0.010 103.345 -0.013
201712 -0.012 103.345 -0.016
201803 0.090 105.004 0.114
201806 0.018 105.557 0.023
201809 -0.009 105.636 -0.011
201812 -0.006 105.399 -0.008
201903 0.065 106.979 0.081
201906 0.014 107.690 0.017
201909 -0.002 107.611 -0.002
201912 -0.004 107.769 -0.005
202003 0.008 107.927 0.010
202006 0.004 108.401 0.005
202009 -0.002 108.164 -0.002
202012 -0.014 108.559 -0.017
202103 -0.098 110.298 -0.119
202106 0.024 111.720 0.029
202109 -0.013 112.905 -0.015
202112 0.025 113.774 0.029
202203 0.057 117.646 0.065
202206 0.191 120.806 0.211
202209 0.037 120.648 0.041
202212 0.075 120.964 0.083
202303 0.021 122.702 0.023
202306 0.035 124.203 0.038
202309 0.058 125.230 0.062
202312 0.168 125.072 0.179
202403 0.028 126.258 0.030
202406 0.142 127.522 0.149
202409 0.137 127.285 0.144
202412 0.107 127.364 0.112
202503 0.045 129.181 0.047
202506 0.064 129.892 0.066
202509 0.101 130.287 0.104
202512 0.125 130.366 0.128
202603 -0.059 132.262 -0.060
202606 0.180 133.527 0.180

Add all the adjusted free cash flow per share together and divide 10 will get our Cyclically Adjusted FCF per Share.

What does a Cyclically Adjusted FCF per Share of $0.17 mean?
Headwater Exploration (CDDRF) has a Cyclically Adjusted FCF per Share of $0.17 as of Jun. 2026. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Headwater Exploration and its competitors.
Is Headwater Exploration's Cyclically Adjusted FCF per Share too high?
Headwater Exploration's current Cyclically Adjusted FCF per Share is $0.17. Overall, Headwater Exploration has a GF Score™ of 78/100 and is considered Significantly Overvalued, reflecting its overall financial health beyond just this single metric.
How does Headwater Exploration's Cyclically Adjusted FCF per Share compare to COP and EOG?
Headwater Exploration's Cyclically Adjusted FCF per Share of $0.17 can be compared against companies in the Oil & Gas industry. See the competitive comparison table and distribution chart on this page for a detailed peer-by-peer breakdown.
What is a good Cyclically Adjusted FCF per Share for an Oil & Gas company?
A good Cyclically Adjusted FCF per Share depends on the Oil & Gas industry context. However, Cyclically Adjusted FCF per Share should not be evaluated in isolation — investors should consider it alongside profitability, growth, and financial strength metrics. Use the industry distribution chart on this page to see where any company falls relative to its peers.
What does a high Cyclically Adjusted FCF per Share mean?
A high Cyclically Adjusted FCF per Share can signal that a stock is expensive relative to its fundamentals. Cyclically Adjusted FCF per Share represents the company's inflation-adjusted FCF per share over a 10-year period. View historical data on Headwater Exploration and its competitors. Headwater Exploration's current Cyclically Adjusted FCF per Share is $0.17. However, context matters — high-growth companies often justify higher valuations. Always evaluate alongside other metrics like GF Score™ and GF Value™.
Is Headwater Exploration stock overvalued right now?
Based on GuruFocus' analysis, Headwater Exploration (CDDRF) is currently considered Significantly Overvalued. The stock's GF Value™ is $6.73, compared to a current price of $9.84 — trading 46.2% above its estimated fair value. The current Cyclically Adjusted FCF per Share is $0.17. Headwater Exploration's overall GF Score™ is 78/100 with 4 warning signs to review. Investors should evaluate multiple metrics — including profitability, growth, and financial strength — before making a decision.
How is Cyclically Adjusted FCF per Share calculated?
Cyclically Adjusted FCF per Share is calculated from a company's financial statements. For Headwater Exploration (CDDRF), the current Cyclically Adjusted FCF per Share is $0.17 as of Jun. 2026. GuruFocus calculates this using data sourced from SEC filings and annual reports. See the calculation section and 30-year financial data on this page for the full breakdown.

Is Headwater Exploration (CDDRF) Overvalued in 2026?

Based on GuruFocus' analysis, Headwater Exploration stock appears to be overvalued. The current stock price of $9.84 is trading 46.2% above its estimated GF Value™ of $6.73. GuruFocus considers Headwater Exploration to be Significantly Overvalued.

Key valuation signals for CDDRF:

  • Cyclically Adjusted FCF per Share: $0.17
  • GF Value™: $6.73 vs. price of $9.84 (46.2% above fair value)
  • GF Score™: 78/100 with 4 warning signs

No single metric tells the full story. See the CDDRF stock analysis page for a complete view including 30-year financials, guru trades, and insider activity.


Headwater Exploration Business Description

Industry EnergyOil & Gas
Other Exchanges C6V:GermanyHWX:Canada
Address 215 - 9th Avenue SW, Unit 1400, Calgary, AB, CAN, T2P 1K3
Headwater Exploration Inc is a Canadian resource company engaged in the exploration for and development and production of petroleum and natural gas in Canada. The company has high quality oil production, reserves, and lands in the prolific Clearwater play in the Marten Hills, Greater Peavine and Greater Nipisi areas of Alberta as well as low decline natural gas production and reserves in the McCully Field near Sussex, New Brunswick. Its core operating areas are Clearwater fairway, Alberta and McCully Field, New Brunswick.
78GF Score

Get the complete analysis for CDDRF

Cyclically Adjusted FCF per Share is just one metric. See GF Value™, 30-year financials, guru trades, warning signs, and more.

$9.84
Price
$6.73
GF Value