As of 2023-12-11, the Intrinsic Value of Matador Resources Co (MTDR) is 91.89 USD. This MTDR valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 54.12 USD, the upside of Matador Resources Co is 69.80%.

The range of the Intrinsic Value is 74.37 - 117.75 USD

	Range	Selected	Upside
a
DCF (Growth 5y)	74.37 - 117.75	91.89	69.8%
DCF (Growth 10y)	126.11 - 193.77	153.51	183.6%
DCF (EBITDA 5y)	85.10 - 104.29	94.88	75.3%
DCF (EBITDA 10y)	124.70 - 159.17	141.39	161.2%
Fair Value	35.48 - 35.48	35.48	-34.45%
P/E	32.64 - 57.96	45.43	-16.1%
EV/EBITDA	28.96 - 42.91	33.02	-39.0%
EPV	31.12 - 45.37	38.25	-29.3%
DDM - Stable	44.30 - 85.38	64.84	19.8%
DDM - Multi	105.07 - 160.94	127.39	135.4%