The Discounted Cash Flow (DCF) valuation of Matador Resources Co (MTDR) is 86.73 USD. With the latest stock price at 57.39 USD, the upside of Matador Resources Co based on DCF is 51.1%.
| Range | Selected | |
| WACC / Discount Rate | 7.0% - 9.7% | 8.4% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 64.44 - 123.63 | 86.73 |
| Upside | 12.3% - 115.4% | 51.1% |