Prairie Operating Co
NASDAQ:PROP

Watchlist Manager
Prairie Operating Co Logo
Prairie Operating Co
NASDAQ:PROP
Watchlist
Price: 1.7 USD 1.19%
Market Cap: 101.4m USD

Intrinsic Value

The intrinsic value of one PROP stock under the Base Case scenario is 20.95 USD. Compared to the current market price of 1.7 USD, Prairie Operating Co is Undervalued by 92%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

PROP Intrinsic Value
20.95 USD
Undervaluation 92%
Intrinsic Value
Price
Worst Case
Base Case
Best Case
Compare PROP to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about PROP?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Prairie Operating Co

Current Assets 121m
Cash & Short-Term Investments 10.6m
Receivables 90.3m
Other Current Assets 20m
Non-Current Assets 818.8m
PP&E 798.7m
Other Non-Current Assets 20.2m
Current Liabilities 145m
Accounts Payable 72.4m
Accrued Liabilities 8.1m
Other Current Liabilities 64.5m
Non-Current Liabilities 534.3m
Long-Term Debt 418.5m
Other Non-Current Liabilities 115.8m
Efficiency

Free Cash Flow Analysis
Prairie Operating Co

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Prairie Operating Co

Revenue
167.4m USD
Cost of Revenue
-42.6m USD
Gross Profit
124.7m USD
Operating Expenses
-78.1m USD
Operating Income
46.7m USD
Other Expenses
-126.1m USD
Net Income
-79.4m USD
Fundamental Scores

PROP Profitability Score
Profitability Due Diligence

Prairie Operating Co's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

Exceptional 3Y Average ROE
ROIC is Increasing
Exceptional Gross Margin
Healthy Operating Margin
44/100
Profitability
Score

Prairie Operating Co's profitability score is 44/100. The higher the profitability score, the more profitable the company is.

PROP Solvency Score
Solvency Due Diligence

Prairie Operating Co's solvency score is 23/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Short-Term Solvency
Average D/E
Positive Net Debt
23/100
Solvency
Score

Prairie Operating Co's solvency score is 23/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

PROP Price Targets Summary
Prairie Operating Co

Wall Street analysts forecast PROP stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for PROP is 8.01 USD with a low forecast of 2.02 USD and a high forecast of 22.84 USD.

Lowest
Price Target
2.02 USD
19% Upside
Average
Price Target
8.01 USD
371% Upside
Highest
Price Target
22.84 USD
1 243% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Prairie Operating Co
does not pay dividends
Shareholder Yield

Current shareholder yield for PROP is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

PROP Insider Trading
Buy and sell transactions by insiders