Matador Resources logo

Matador Resources

MTDR | NYSE
Chart Builder DCF Calculator
$55.92
-$4.96 (-8.15%)
Nov 2, 2026, 2:10 PM ET · Market open
TTM
Period Ending
Q2 2026
Jun 30, 2026
Q1 2026
Mar 31, 2026
Q4 2025
Dec 31, 2025
Q3 2025
Sep 30, 2025
Q2 2025
Jun 30, 2025
Q1 2025
Mar 31, 2025
Q4 2024
Dec 31, 2024
Q3 2024
Sep 30, 2024
Q2 2024
Jun 30, 2024
Q1 2024
Mar 31, 2024
Q4 2023
Dec 31, 2023
Q3 2023
Sep 30, 2023
Q2 2023
Jun 30, 2023
Q1 2023
Mar 31, 2023
Q4 2022
Dec 31, 2022
Q3 2022
Sep 30, 2022
Q2 2022
Jun 30, 2022
Q1 2022
Mar 31, 2022
Q4 2021
Dec 31, 2021
Q3 2021
Sep 30, 2021
Q2 2021
Jun 30, 2021
Q1 2021
Mar 31, 2021
Net Income
791.01M 559.71M 837.78M 883.18M 955.23M 1.02B 971.34M 1.01B 1.02B 944.63M 910.36M 906.33M 981.96M 1.24B 1.29B 1.25B 1.11B 795.32M 640.64M 332.8M -151.37M -619.15M
Depreciation & Amortization
1.22B 1.21B 1.2B 1.18B 1.12B 1.04B 974.3M 681.07M 438.25M 212.31M n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Stock-Based Compensation
20.48M 18.96M 18.33M 19.53M 17.63M 16.03M 14.98M 12.98M 13.25M 14.21M 13.66M 15.01M 14.27M 14.4M 15.12M 14.31M 13.47M 11.2M 9.04M 8.79M 9.2M 10.69M
Other Working Capital
184.33M 11.78M 106.15M 194.13M 133.41M 169.7M 128.4M 122.14M 79.11M 48.92M -9.64M -35.5M -63.43M -5.28M 26.88M 27.35M 80.3M 21.58M 22.12M 8.6M 2.32M -22.5M
Other Non-Cash Items
192.18M 314.77M 31.78M 49.67M 30.79M 4.89M 7.88M 199.24M 434.69M 590.26M 721.68M 624.73M 496.08M 413.12M 450.75M 331.8M 337.69M 383.01M 329.95M 560.25M 832.1M 1.25B
Deferred Income Tax
178.2M 104.96M 165.59M 253.28M 261.23M 275.74M 265.31M 256.3M 155.51M 169.87M 172.1M 197.6M 305.64M 343.1M 344.48M 339.71M 219.34M 124.99M 74.71M -742K 32.46M -82.72M
Change in Working Capital
203.2M -36.89M 176.19M 136.79M 28.88M 145.26M 13.08M 131.36M 84.05M 65.62M 50.03M -47.67M -5.95M -22.39M -117.94M -64.73M -79.17M -101.6M -982K -24.65M -27.58M -21.49M
Operating Cash Flow
2.6B 2.17B 2.43B 2.53B 2.41B 2.51B 2.25B 2.29B 2.14B 2B 1.87B 1.7B 1.79B 1.99B 1.98B 1.87B 1.6B 1.21B 1.05B 876.45M 694.79M 537.61M
Capital Expenditures
-1.98B -2.11B -2.18B -2.11B -1.97B -1.96B -1.97B -1.95B -1.94B -1.83B -1.63B -1.41B -1.23B -1.16B -1.08B -1.15B -1.05B -888.11M -733.48M -502.62M -572.06M -641.41M
Cash Acquisitions
-1.21B n/a n/a 110.31M -1.62B -1.62B -1.62B -1.74B 1.61B 1.61B 1.61B 1.61B n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Purchase of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Sales Maturities Of Investments
n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a n/a
Other Investing Acitivies
-843.55M -1.27B -1.31B -1.68B -1.61B -1.68B -1.6B -1.7B -3.31B -4.73B -4.63B -4.41B -2.62B -838.06M -806.59M -687.75M -626.96M -596.57M -490.66M -395.26M -465.76M -531.84M
Investing Cash Flow
-3.21B -2.1B -2.16B -1.96B -3.56B -3.64B -3.67B -3.83B -2.09B -3.41B -3.21B -2.94B -2.76B -1.13B -1.04B -1.11B -999.15M -872.27M -729.27M -498.19M -568.03M -636.34M
Debt Repayment
908.19M 269.19M 68.62M -381M 1.31B 1.22B 1.14B 1.43B -212.19M 805.8M 1.05B 999.46M 892.9M -324.3M -364.3M -321.46M -314.9M -219M -289M -288.9M -77.5M 86.5M
Common Stock Repurchased
-23.71M -57.09M -66.93M -64.22M -57.85M -13.99M -16.96M -14.6M -14.56M -17.52M -22.91M -23.81M -25.18M -25.97M -19.24M -22.53M -22.39M -18.89M -8.42M -4.16M -2.95M -1.94M
Dividend Paid
-178.2M -170.73M -163.1M -148.09M -134.28M -120.2M -104.88M -97.31M -90.24M -83.27M -77.18M -65.22M -59.19M -47.15M -35.25M -29.33M -20.5M -17.53M -14.58M -8.74M -5.83M -2.91M
Other Financial Acitivies
-97.02M -90.14M -121.2M 48.18M 48.35M 46.82M 396.2M 239.26M 266.85M 280.03M -49.38M -47.3M -61.77M -79.55M -62.06M -52.79M -41M -13.33M -16.55M -36.57M -4.79M 8.55M
Financial Cash Flow
609.26M -48.77M -282.6M -545.13M 1.17B 1.14B 1.41B 1.55B -50.14M 985.05M 902.33M 863.13M 746.77M -476.97M -480.85M -426.11M -398.79M -268.75M -328.55M -338.37M -91.07M 90.2M
Net Cash Flow
4.13M 14.96M -15.27M 19.36M 22.88M 3.19M -11.56M 14.85M -1.94M -429.1M -441.03M -379.55M -216.45M 383.27M 460.41M 333.93M 203.08M 71.9M -4.46M 39.89M 35.7M -8.54M
Free Cash Flow
625.84M 59.42M 241.64M 413.76M 441.06M 549.67M 280.04M 344.69M 195.96M 166.78M 238.02M 285.02M 564.67M 825.19M 894.76M 713.53M 551.54M 324.8M 319.88M 373.83M 122.74M -103.81M
Adj. Free Cash Flow
605.36M 40.46M 223.32M 394.23M 423.43M 533.64M 265.06M 331.71M 182.7M 152.57M 224.36M 270.01M 550.4M 810.79M 879.63M 699.22M 538.07M 313.6M 310.84M 365.04M 113.54M -114.49M
Maintenance CapEx
-1.65B -1.69B -1.49B -1.14B -950.95M -695.09M -738.9M -673.39M -836.7M -1.1B -1.31B -1.13B -710.76M -343.92M n/a n/a n/a n/a n/a -78.96M -284.87M -496.47M
Growth CapEx
-329.73M -418.96M -697.95M -969.06M -1.02B -1.26B -1.23B -1.27B -1.11B -726.95M -315.36M -276.36M -516.57M -820.18M -1.08B -1.15B -1.05B -888.11M -733.48M -423.66M -287.18M -144.94M
Owner Earnings
955.57M 478.38M 939.59M 1.38B 1.46B 1.81B 1.51B 1.62B 1.3B 893.73M 553.38M 561.38M 1.08B 1.65B 1.98B 1.87B 1.6B 1.21B 1.05B 797.49M 409.92M 41.14M

© 2026 bestshares.com. All rights reserved.

All data is for informational purposes only. bestshares.com is not a broker, dealer, or registered investment adviser, and nothing on this site is a recommendation to buy or sell any security.