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.

At a Glance

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

Intrinsic Alpha Methodology

Thesis Lenses

Signal ยท Driver ยท Risk

Signal

High confidence

Valuation multiple is compressed (P/E 2.4).

Valuation inputs: P/E 2.4, earnings yield +41.8%, momentum +1.7%.

If multiples stay elevated while momentum fades, downside repricing risk rises.

Driver

High confidence

Return profile is acceptable (ROE +24.6%, ROIC +5.0%).

Profitability stack: net margin +13.3%, ROE +24.6%, ROIC +5.0%.

Quality deterioration often appears in margins before it shows up in headline EPS.

Risk

High confidence

Risk profile is balanced but has notable pressure points to monitor.

Risk factors: liabilities/assets +86.2%, momentum +1.7%, net margin +13.3%.

Higher leverage with weak momentum and thin margins can amplify drawdown severity.

prop

Prairie Operating Co. Market vs Earnings Trajectory

PROP ยท NASDAQ
Current Price
$1.20
EPS (TTM)
$-2.78

Performance Analysis

EPS Growth

+23.8%

Strong earnings growth indicates robust business expansion and improving profitability.

Price-EPS Relationship

Divergent

Earnings are growing but price is fallingโ€”potential undervaluation opportunity if growth continues.

Stock Price Change

-68.9%

Over the 1Y period, stock price has decreased by 68.9%.

P/E Ratio (TTM)

2.4x

Relatively low P/E may indicate undervaluation or lower growth expectations.

Key Insight

Strong earnings growth (+23.8%) is outpacing price appreciation (+-68.9%), potentially indicating an attractive entry point as the market may not have fully recognized the improving fundamentals.

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..

Intrinsic Value
Current Price: $1.2
3Y+25.0%
5Y-92.0%
10Y-92.0%
3Y-
5Y+58506.0%
10Y+964.0%
3Y-7045.0%
5Y-1752.0%
10Y-2135.0%
3Y-7119.0%
5Y-14474.0%
10Y-6286.0%
3Y+477.0%
5Y+3422.0%
10Y+1526.0%
3Y+13804.0%
5Y+35271.0%
10Y+16087.0%
Prairie Operating Co.

Prairie Operating Co. Profit Bridge

PROP ยท NASDAQ
Revenue241.65M
Cost of Goods Sold (120.47M)
Gross Profit121.18M
Operating Expenses (52.19M)
Operating Income68.99M
Interest Expense (28.52M)
Other Income/Expense-15.28M
Pretax Income53.70M
Income Tax (21.65M)
Net Income32.05M
Net Income
32.05M

Profitability Analysis

Gross Margin

50.1%

Exceptional pricing power and cost management. The company retains over half of revenue after direct costs.

Operating Margin

28.5%

Outstanding operational efficiency. The company generates substantial profit from core operations.

Net Profit Margin

13.3%

Strong net margins indicate efficient operations and favorable tax/interest management.

Effective Tax Rate

40.3%

Higher tax burden may reflect limited tax optimization or operations in high-tax jurisdictions.

Profitability Insight

Room for improvement: Moderate profitability with opportunities to enhance margins through better cost management or pricing strategy.

50.15%
Gross Profit Margin
-17%
3Y-
5Y+14.0%
10Y+451.0%
28.55%
Operating Profit Margin
-109%
3Y-
5Y-105.0%
10Y-648.0%
13.26%
Net Profit Margin
-103%
3Y-
5Y-103.0%
10Y-291.0%
24.62%
Return on Equity
-132%
3Y+248.0%
5Y-13.0%
10Y-133.0%
3.39%
Return on Assets
-113%
3Y-150.0%
5Y-105.0%
10Y-113.0%
5.02%
Return on Invested Capital
-120%
3Y-100.0%
5Y-96.0%
10Y-113.0%
PROP

Prairie Operating Co. Cash Conversion Engine

PROP ยท NASDAQ
Net Income32.05M
Depreciation & Amortization48.92M
Stock-Based Compensation14.76M
Change in Working Capital24.18M
Others12.34M
Capital Expenditures-197.13M
Free Cash Flow-43.23M

Cash Flow Quality Analysis

FCF Conversion Rate

-134.9%

Negative free cash flow despite positive earnings raises concerns about cash generation ability or heavy capital requirements.

CapEx Intensity

128.1%

Very high capital intensity consumes most operating cash flow. Limited flexibility for dividends or debt reduction.

FCF Growth Trend

-12.0%

Declining FCF warrants attention. Investigate whether due to temporary factors or fundamental deterioration.

Working Capital Impact

+$24.18M

Working capital inflow boosted cash flow. Efficient management of receivables, inventory, and payables contributing positively.

Cash Flow Quality Insight

Cash flow concerns: Despite profitability, the company is burning cash. Review working capital management, CapEx levels, and sustainability of current operations.

prop

Prairie Operating Co. Funding & Solvency Profile

PROP ยท NASDAQ
Cash & Cash Equivalents20.00K
Net Receivables45.83M
Inventory3.60M
Other Current Assets30.26M
Total Current Assets80 M
Property, Plant & Equipment24.03M
Goodwill & Intangible Assets0.00
Long-Term Investments24.63M
Other Non-Current Assets816.16M
Total Non-Current Assets865 M
Total Assets
944.55M

Financial Health Analysis

Current Ratio

0.63x

Warning: Liquidity concerns. Current assets may not be sufficient to cover short-term obligations.

Debt-to-Equity Ratio

6.26x

High financial leverage. Heavy reliance on debt may indicate increased financial risk and potential solvency concerns.

Working Capital

-46055000

Negative working capital indicates short-term liabilities exceed short-term assetsโ€”potential liquidity stress.

Asset Composition

8% Current

Capital-intensive business with significant long-term investments in property, equipment, or intangibles.

Financial Health Insight

Financial stress indicators: Both liquidity and leverage metrics raise concerns. The company may face challenges meeting obligations and should focus on strengthening its balance sheet.

prop

Prairie Operating Co. Street Expectations Map

PROP ยท NASDAQ

Wall Street analysts project that PROP stock may rise significantly over the coming 12 months. The consensus 1-year price target stands at 3.50, with estimates ranging from a low of 3.50 to a high of 3.50.

Lowest Target
3.50
191.67%
Consensus Target
3.50
191.67%
Highest Target
3.50
191.67%

The consensus 1-year price target stands at 3.50, with estimates ranging from a low of 3.50 to a high of 3.50.

Analyst Consensus Analysis

Upside Potential

+191.7%

Substantial upside potential. Analysts see significant value gap, suggesting the stock may be materially undervalued at current levels.

Analyst Agreement

0.0% spread

High analyst agreement. Narrow target range indicates strong consensus on valuation, suggesting clear investment thesis and predictable outlook.

Analyst Conviction

Very High

Strong buy conviction: High upside with tight consensus suggests compelling investment opportunity backed by analyst confidence.

Market Sentiment Insight

Rare opportunity: Exceptional upside potential with strong analyst consensus creates a compelling setup. The combination of significant price target premium and tight agreement suggests high-conviction undervaluation that may attract institutional capital.

prop

Prairie Operating Co. Insider Positioning

PROP ยท NASDAQ

During the last 12 months, insiders have purchased $3.28M and sold $18K worth of PROP shares, resulting in $3.26M of net buying activity.

3 Months

Bought

0

0.00

Sold

0

0.00

Net Activity

+0

+$0

3-6 Months

Bought

1.2M

1.93M

Sold

0

0.00

Net Activity

+1.9M

+$1.93M

6-9 Months

Bought

190.8K

322.99K

Sold

9.6K

18.30K

Net Activity

+305K

+$305K

9-12 Months

Bought

468.5K

1.03M

Sold

0

0.00

Net Activity

+1.0M

+$1.03M

Top Buyers

1
NNPLAGKOFT

Narrogal Nominees Pty Ltd Atf Gregory K O'Neill Family Trust

10 Percent Owner

1.3M sharesโ€ข8 transactions

$2.25M

2
GJH

Gray Jonathan H.

Director

428.5K sharesโ€ข3 transactions

$906K

3
FRN

Frommer Richard N.

Director

12.0K sharesโ€ข4 transactions

$41K

4
PGS

Patton Gregory Scott

Officer: Evp And Cfo

8.1K sharesโ€ข2 transactions

$27K

5
KE

Kovalik Edward

Director, Officer: Chief Executive Officer

10.0K sharesโ€ข1 transactions

$22K

Top Sellers

1
PGS

Patton Gregory Scott

Officer: Evp And Cfo

9.6K sharesโ€ข1 transactions

$18K

Insider Activity Analysis

Net Insider Sentiment

Bullish

Strong bullish signal with $3.26M net buying. Insiders are aggressively accumulating shares, suggesting significant confidence in future prospects.

Buy/Sell Ratio

178.99:1

Exceptional buy/sell ratio. Buying dramatically outweighs sellingโ€”one of the strongest possible insider signals.

Insider Participation

High Buying

5 insider buyers vs. 1 sellers. Broad-based buying across management team suggests widespread confidence.

Insider Activity Insight

Compelling insider conviction: The combination of strong buy/sell ratio and multiple buyers suggests insiders see attractive risk/reward. Consider this alongside fundamental analysis for confirmation.

No Dividend Yield Data

PROP has not reported any dividend yield values in the available annual periods.

ย 

prop Dividend History

PROP
10Y CAGR +0%
Latest $0
Annual $0
Stable dividend payments
Last Period: +0%