DCF Calculator

Estimate the intrinsic fair value of any company using discounted cash flow analysis

Matador Resources Company (MTDR)

Energy | Oil & Gas Exploration & Production

Today's Price

$54.23

Today's Fair Value

$97.52 +79.83%

Margin of Safety

+44.39%

Projected Value (5Y)

$157.05 +189.6%

Dividends Paid (5Y)

$13.10

Scenario

Valuation Metric

Years To Project

Operating Income Growth Rate

Regression: 32.02% | CAGR (5y): 0%

Diluted Shares Growth Rate

Regression: 3.65% | CAGR (5y): 1.43%

Dividend Growth Rate

Regression: 77.22% | CAGR (5y): 82.06%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.96x)

Discount Rate