PROP - NASDAQ

Prairie Operating Co.

Prairie Operating Co.

PROPยทNASDAQ

$1.20

+1.7%
Financial ServicesFinancial - Capital Markets

Prairie Operating Co. engages in developing energy to meet growing demand, while protecting the environment. The company was formerly known as Creek Road Miners, Inc. and changed its name to Prairie Operating Co. in May 2023. Prairie Operating Co. is based in Oklahoma City, Oklahoma.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$54.28M
EPS-1.3500
P/E Ratio2.39
Earnings Date05/13/2026
Prairie Operating Co.

Prairie Operating Co. Fair Value Envelope

PROP ยท NASDAQ

Our analysis suggests that PROP has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $1.2, this represents a potential HIDDEN relative to our calculated worth for Prairie Operating Co..

HIDDEN
Intrinsic Value
Current Price: $1.2

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value$688.4M
+ Cash & Equivalents$20.0K
Firm Value$688.4M
- Debt$370.6M
Equity Value$317.9M
/ Shares Outstanding50,277,744B
DCF Value$6
UNDERVALUED BY 427%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
$135.4M
$119.1M
$104.8M
$92.2M
$81.1M
$71.3M
$62.8M
$55.2M
$48.6M
$42.7M
Maintenance CapEx
-$34.7M
-$30.5M
-$26.8M
-$23.6M
-$20.8M
-$18.3M
-$16.1M
-$14.1M
-$12.4M
-$10.9M
Owner Earnings
$100.7M
$88.6M
$77.9M
$68.6M
$60.3M
$53.1M
$46.7M
$41.1M
$36.1M
$31.8M
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
$93.2M
$76.0M
$61.9M
$50.4M
$41.1M
$33.4M
$27.2M
$22.2M
$18.1M
$14.7M
Terminal Value represents 36.4% of Enterprise Value

Related Guides

Blog Categories

Continue your PROP research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.