US · PROP
Prairie Operating Co.
- Sector
- Financial Services · Financial - Capital Markets
- Headquarters
- Houston, OK 73114
- Website
- prairieopco.com
Price · as of 2024-12-31
$1.26
Market cap 88.99M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | $3.55 | +181.75% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | $0.00 | $0.00 | |||
| 2012 | $176.47 | $23,778.27 | $22.55 | $0.00 | $0.00 |
| 2013 | $214.71 | $4,639.27 | $164,841.35 | $0.00 | $0.00 |
| 2014 | $420.59 | $914.76 | $3,223,994.33 | $102.98 | $1,216.88 |
| 2015 | $276.47 | $14,616.14 | $32,550.98 | $0.00 | $0.00 |
| 2016 | $123.53 | $91,380.01 | $182.45 | $0.00 | $0.00 |
| 2017 | $161.76 | $1,920.58 | $0.00 | $0.00 | $1,147.59 |
| 2018 | $61.76 | $7,385.22 | $0.00 | $0.00 | $0.00 |
| 2019 | $48.24 | $524.61 | $0.00 | $0.00 | $261.16 |
| 2020 | $38.53 | $201.19 | $0.00 | $0.00 | $1,325.94 |
| 2021 | $61.76 | $4,780.38 | $0.00 | $0.00 | $213.75 |
| 2022 | $2.50 | $1,966.11 | |||
| 2023 | $10.37 | ||||
| 2024 | $7.13 | $1.16 | $0.00 |
AI valuation
Our deep-learning model estimates Prairie Operating Co.'s (PROP) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $1.26
- AI upside
- —
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$3.55
+181.75% upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| PROP | Prairie Operating Co. | $1.26 | 88.99M | — | +182% | — | — | -2.76 | 2.09 | 13.88 | -3.96 | — | 2.09 | 60.36% | -333.96% | -515.33% | -85.79% | -43.69% | -39.40% | 0.88 | -23.22 | 0.29 | 0.29 | -1.08 | -8395.00% | — | 1530.00% | -35.02% | -0.15 | -63.58% | 0.00% | 0.00% | 0.00% | -5.72 | -3.93 | 19.09 | -1.28 |
| BTM | Bitcoin Depot Inc. | $4.39 | 16.86M | +449% | -10% | — | +2% | 24.23 | -8.01 | 0.33 | 6.48 | — | -5.46 | 15.94% | 4.22% | -2.04% | -39.62% | -627.46% | 9.92% | -2.69 | 1.71 | 0.85 | 0.77 | 0.99 | -6433.00% | -1673.00% | -7129.00% | 6.23% | 0.55 | -389.31% | 19.63% | 475.60% | 19.71% | 9.16 | 18.81 | 0.39 | 8.47 |
| DOMH | Dominari Holdings Inc. | $3.03 | 49.15M | +4,600% | +296,864% | — | — | -2.28 | 0.84 | 1.85 | -2.42 | — | 0.84 | 100.00% | -63.52% | -81.03% | -31.70% | -31.57% | -28.09% | 0.08 | — | 7.44 | 7.17 | 0.09 | -4566.00% | 78995.00% | -3328.00% | -45.14% | -4.00 | -41.40% | 0.00% | 0.00% | 4.94% | -2.31 | -1.76 | 1.47 | -3.68 |
| DTSQ | DT Cloud Star Acquisition… | $11.07 | 98.53M | — | — | — | — | 76.29 | 1.30 | — | 75.92 | — | 1.30 | 0.00% | — | — | 3.41% | -0.78% | 3.37% | 0.00 | — | 4.04 | 3.68 | -0.34 | — | — | — | -0.22% | -1.76 | -0.56% | 1.60% | 122.00% | 2.05% | -332.95 | -460.71 | — | 68.12 |
| HSPT | Horizon Space Acquisition… | $11.85 | 107.6M | — | — | — | — | 573.93 | 1.17 | — | -403.44 | — | 1.17 | 0.00% | — | — | — | — | — | 0.00 | — | 2.67 | 2.40 | 3.21 | — | — | — | -0.13% | -0.41 | — | 0.42% | 241.10% | 0.42% | -403.44 | -736.50 | — | 182.67 |
| NOEM | CO2 Energy Transition Cor… | $10.36 | 99.31M | — | — | — | — | 10530.00 | 0.41 | — | 413.44 | — | 0.41 | 0.00% | — | — | 0.01% | -0.29% | 0.01% | 0.00 | -226.44 | 2.63 | 2.14 | -14.54 | -10098.00% | — | 16640.00% | -1.10% | -0.69 | -0.91% | 0.00% | 0.00% | 4.95% | -108.77 | -87.61 | — | 6.59 |
| OFS | OFS Capital Corporation | $4.20 | 56.27M | +442% | +56% | -27% | — | — | 0.60 | 2.15 | 12.06 | — | 0.60 | 68.54% | 59.30% | 59.30% | 0.00% | 6.86% | 0.00% | 1.43 | 1.71 | 2.10 | 2.10 | 8.44 | -620951.00% | -1577.00% | 5448.00% | 32.00% | 4.05 | 7.96% | 17.66% | — | 31.03% | 12.09 | 10.41 | 7.17 | 0.56 |
| SRL | Scully Royalty Ltd. | $9.00 | 137.04M | +2,112% | -0% | +4% | +154% | -7.84 | 0.53 | 4.29 | -15.64 | — | 0.53 | 38.33% | -7.23% | -58.32% | -6.49% | -0.94% | -4.55% | 0.12 | -1.02 | 4.56 | 2.20 | -1.79 | -168523.00% | -3132.00% | -22166.00% | -19.91% | -0.82 | -11.07% | 0.00% | 0.00% | 0.00% | -57.08 | -4.83 | 4.12 | 1.00 |
| XYF | X Financial | $4.98 | 35.38M | +501% | +65,266% | +655% | +7,454% | 2.52 | 0.56 | 0.66 | 0.35 | 8.80 | 0.56 | 66.62% | 31.91% | 26.23% | 24.06% | 37.65% | 13.12% | 0.05 | 1.18 | 6.73 | 6.72 | -0.70 | 2868.00% | 7916.00% | 8732.00% | 38.82% | 2.05 | 38.31% | 3.00% | 7.60% | 14.93% | 0.69 | 0.85 | 0.22 | 2.43 |
About Prairie Operating Co.
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.
- CEO
- Edward Kovalik
- Employees
- 19
- Beta
- 2.56
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($3.55 ÷ $1.26) − 1 = +181.75% (DCF, example).