Matador Resources Company

Matador Resources Company

MTDRยทNYSE

$56.54

-0.035%
EnergyOil & Gas Exploration & Production

Matador Resources Company, an independent energy company, engages in the exploration, development, production, and acquisition of oil and natural gas resources in the United States. It operates through two segments, Exploration and Production; and Midstream. The company primarily holds interests in the Wolfcamp and Bone Spring plays in the Delaware Basin in Southeast New Mexico and West Texas. It also operates the Eagle Ford shale play in South Texas; and the Haynesville shale and Cotton Valley plays in Northwest Louisiana. In addition, the company conducts midstream operations in support of its exploration, development, and production operations; provides natural gas processing and oil transportation services; and offers oil, natural gas, and produced water gathering services, as well as produced water disposal services to third parties. As of December 31, 2021, its estimated total proved oil and natural gas reserves were 323.4 million barrels of oil equivalent, including 181.3 million stock tank barrels of oil and 852.5 billion cubic feet of natural gas. The company was formerly known as Matador Holdco, Inc. and changed its name to Matador Resources Company in August 2011. Matador Resources Company was founded in 2003 and is headquartered in Dallas, Texas.

At a Glance

Live Snapshot
Market Cap$7.02B
EPS6.1000
P/E Ratio9.27
Earnings Date07/28/2026
Matador Resources Company

Matador Resources Company Fair Value Envelope

MTDR ยท NYSE

Our analysis suggests that MTDR has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $56.54, this represents a potential HIDDEN relative to our calculated worth for Matador Resources Company.

Intrinsic Value
Current Price: $56.54

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$10.6B
+ Cash & Equivalents$79.5M
Firm Value$10.7B
- Debt$3.5B
Equity Value$7.2B
/ Shares Outstanding124,382,716B
DCF Value$58
UNDERVALUED BY 2%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$2.1B
$1.8B
$1.6B
$1.3B
$1.2B
$1.0B
$863.8M
$745.4M
$643.2M
$555.0M
Maintenance CapEx
-$376.8M
-$325.1M
-$280.6M
-$242.1M
-$208.9M
-$180.3M
-$155.5M
-$134.2M
-$115.8M
-$99.9M
Owner Earnings
$1.7B
$1.5B
$1.3B
$1.1B
$951.2M
$820.8M
$708.3M
$611.2M
$527.4M
$455.1M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$1.6B
$1.3B
$1.0B
$810.3M
$647.4M
$517.2M
$413.3M
$330.2M
$263.8M
$210.8M
Terminal Value represents 33.7% of Enterprise Value