Valuation Matador Resources Company

Stocks

Market Closed - NYSE Other stock markets 01:30:03 24/07/2026 am IST			5-day change	1st Jan Change
51.71 ^USD	-5.96%		-1.77%	+21.84%

10:36pm	Matador Resources Company entered into a definitive agreement to acquire Paloma Permian LLC from EnCap Investments L.P. for $1.3 billion.	CI
08:07pm	Matador Resources to Acquire Paloma Permian for $1.28 Billion	MT

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	4,332	6,764	6,774	7,020	5,274	6,829	-	-
Change	-	56.13%	0.15%	3.63%	-24.87%	29.47%	-	-
Enterprise Value (EV) ¹	5,811	7,376	8,874	10,250	8,597	11,343	10,940	10,433
Change	-	26.93%	20.31%	15.51%	-16.13%	31.94%	-3.55%	-4.63%
P/E	7.52x	5.66x	8.07x	7.88x	6.97x	10.3x	6.55x	6.56x
PBR	-	2.05x	1.74x	1.38x	0.93x	1.04x	0.87x	0.7x
PEG	-	0x	-0.3x	6.17x	-0.5x	-0.8x	0.1x	-34.97x
Capitalization / Revenue	2.6x	2.21x	2.41x	2x	1.43x	1.81x	1.53x	1.57x
EV / Revenue	3.49x	2.41x	3.16x	2.92x	2.33x	3x	2.45x	2.41x
EV / EBITDA	5.52x	3.47x	4.8x	4.46x	3.75x	4.45x	3.73x	3.56x
EV / EBIT	7.33x	4.19x	7.34x	7.14x	7.01x	8.31x	6.42x	6.46x
EV / FCF	18.1x	7.28x	33.1x	38.4x	131x	12.5x	9.96x	9.23x
FCF Yield	5.52%	13.7%	3.02%	2.6%	0.76%	8.01%	10%	10.8%
Dividend per Share ²	0.125	0.3	0.65	0.85	1.312	1.525	1.611	1.705
Rate of return	0.34%	0.52%	1.14%	1.51%	3.09%	2.77%	2.93%	3.1%
EPS ²	4.91	10.11	7.05	7.14	6.09	5.321	8.396	8.38
Distribution rate	2.55%	2.97%	9.22%	11.9%	21.6%	28.7%	19.2%	20.3%
Net sales ¹	1,663	3,058	2,807	3,505	3,696	3,776	4,469	4,337
EBITDA ¹	1,052	2,127	1,850	2,299	2,295	2,551	2,930	2,927
EBIT ¹	793.1	1,759	1,209	1,435	1,227	1,364	1,705	1,616
Net income ¹	585	1,214	846.1	885.3	759.2	639.6	1,060	1,016
Net Debt ¹	1,479	612.9	2,100	3,231	3,323	4,514	4,111	3,605
Reference price ²	36.92	57.24	56.86	56.26	42.44	54.99	54.99	54.99
Nbr of stocks (in thousands)	1,17,336	1,18,162	1,19,135	1,24,773	1,24,271	1,24,178	-	-
Announcement Date	22/02/22	21/02/23	20/02/24	18/02/25	24/02/26	-	-	-

¹USD in Million²USD

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
MATADOR RESOURCES COMPANY	10.38x	3.03x	4.42x	2.77%	682.86Cr
CONOCOPHILLIPS	11.41x	2.23x	5.39x	2.85%	14TCr
CANADIAN NATURAL RESOURCES LIMITED	11.95x	3.28x	5.99x	3.87%	9.52TCr
EOG RESOURCES, INC.	8.43x	2.75x	4.72x	2.87%	7.67TCr
OCCIDENTAL PETROLEUM CORPORATION	8.07x	2.66x	4.17x	1.75%	5.72TCr
DIAMONDBACK ENERGY, INC.	13.24x	3.69x	5.38x	2.14%	5.71TCr
CENOVUS ENERGY INC.	9.45x	1.38x	4.75x	2.1%	5.43TCr
DEVON ENERGY CORPORATION	10.46x	2.53x	4.85x	2.62%	5.18TCr
WOODSIDE ENERGY GROUP LTD	11.93x	3.29x	4.89x	6.44%	4.21TCr
ECOPETROL S.A.	6.15x	1.61x	3.74x	5.13%	3.4TCr
Average	10.15x	2.64x	4.83x	3.25%	6.2TCr
Weighted average by Cap.	10.47x	2.63x	5.05x	3.13%