investorscraft@gmail.com

Intrinsic ValueMatador Resources Company (MTDR)

Previous Close$47.66
Intrinsic Value
Upside potential
Previous Close
$47.66

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Matador Resources Company operates as an independent energy company focused on the exploration, development, production, and acquisition of oil and natural gas resources in the United States. The company primarily targets unconventional shale plays, with significant operations in the Delaware Basin, a sub-basin of the Permian Basin, one of the most prolific hydrocarbon regions globally. Matador’s revenue model is driven by the extraction and sale of crude oil, natural gas, and natural gas liquids, leveraging advanced drilling and completion techniques to optimize recovery rates. The company maintains a competitive edge through operational efficiency, strategic acreage positions, and a disciplined approach to capital allocation. Within the energy sector, Matador is positioned as a mid-sized operator with a strong growth trajectory, balancing production scale with cost management to navigate commodity price volatility. Its integrated approach, including midstream investments through its subsidiary, San Mateo Midstream, enhances margin stability and logistical advantages.

Revenue Profitability And Efficiency

In FY 2024, Matador reported revenue of $3.48 billion, reflecting robust commodity prices and production growth. Net income stood at $885.3 million, with diluted EPS of $7.14, underscoring strong profitability. Operating cash flow reached $2.25 billion, highlighting efficient cash generation from core operations. The company’s capital expenditures were not disclosed, but its ability to fund growth internally signals prudent financial management.

Earnings Power And Capital Efficiency

Matador demonstrates solid earnings power, with its net income margin approximating 25.4%, indicative of effective cost control and favorable pricing environments. The company’s high operating cash flow relative to net income suggests minimal non-cash adjustments, reinforcing the quality of earnings. Capital efficiency is evident in its ability to sustain production growth while maintaining profitability, though specific return metrics like ROIC are not provided.

Balance Sheet And Financial Health

Matador’s balance sheet shows $23.0 million in cash and equivalents against total debt of $3.42 billion, indicating a leveraged but manageable position. The absence of disclosed capital expenditures complicates leverage assessment, but strong operating cash flow supports debt serviceability. The company’s financial health appears stable, with liquidity sufficient to meet near-term obligations and fund selective growth initiatives.

Growth Trends And Dividend Policy

Matador has exhibited consistent production growth, supported by its Delaware Basin focus. The company pays a dividend of $1.25 per share, reflecting a commitment to shareholder returns while retaining capital for reinvestment. Its growth strategy prioritizes organic development over aggressive M&A, aligning with a disciplined capital allocation framework. Dividend sustainability is supported by strong cash flow generation.

Valuation And Market Expectations

Matador’s valuation reflects its position as a growth-oriented E&P player, with market expectations tied to commodity price trends and operational execution. The company’s EPS of $7.14 suggests a competitive earnings multiple relative to peers. Investors likely price in continued Permian Basin outperformance and efficient scaling of production volumes.

Strategic Advantages And Outlook

Matador’s strategic advantages include its prime Delaware Basin acreage, operational expertise, and integrated midstream capabilities. The outlook remains positive, contingent on stable oil prices and execution of development plans. Risks include commodity price volatility and regulatory shifts, but the company’s disciplined approach positions it well for long-term value creation.

Sources

Company filings (10-K), investor presentations

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount