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

$60.88

Today's Fair Value

$96.62 +58.71%

Margin of Safety

+36.99%

Projected Value (5Y)

$155.60 +155.58%

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: 79.54% | CAGR (5y): 82.06%

Exit Price Multiple

Capped at 18.00x (Historical 5y: 4.91x)

Discount Rate