Prairie Operating Co. (PROP) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

-101.8%

-$0.01

vs $0.44 price

Levered DCF

-$0.07

After debt service

Piotroski score

4 / 9

Average

Altman Z-score

-0.28

Distress zone

Rating

Overall 2 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
P/E	-1.25×	-2.61×	-0.58×	-1.47×	-0.75×	-1.08×	-3.99×	-5.23×
P/B	0.59×	2.03×	1.13×	-0.1×	3.09×	-0.32×	-1.39×	-2.79×
P/S	0.32×	13.47×	0×	0×	35.04×	5.34×	0.82×	0.98×
EV / EBITDA	3.41×	-3.87×	-0.54×	36.96×	-0.87×	-2.39×	-5.8×	-17.67×
Gross margin	50.1%	60.4%	0.0%	0.0%	23.8%	44.1%	-4.7%	18.9%
Operating margin	28.5%	-334.0%	0.0%	0.0%	-4924.4%	-551.7%	-17.6%	-6.8%
Net margin	13.3%	-515.3%	0.0%	0.0%	-4670.2%	-470.5%	-20.4%	-18.8%
Current ratio	0.63×	0.29×	2.5×	0.38×	1.79×	0.31×	0.42×	0.29×
Debt / equity	2.85×	0.88×	0×	-1×	1.31×	-0.74×	-0.74×	-0.51×
Interest coverage	2.42×	-23.22×	-135.52×	0×	-15.5×	-3.57×	-6.1×	-0.56×
Dividend yield	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%	0.0%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022	FY2021	FY2020	FY2019	FY2018
Return on equity	24.6%	-77.5%	-196.9%	7.1%	-411.4%	28.4%	34.6%	53.4%
Return on invested capital	5.0%	-24.7%	-40.9%	-2489.2%	-187.8%	127.3%	112.3%	38.9%
Return on assets	3.4%	-26.1%	-172.6%	-6.8%	-130.8%	-72.6%	-62.6%	-117.5%
Free cash flow yield	-56.5%	-35.4%	-73.5%	-1098.8%	-130.4%	-55.7%	-8.2%	-5.5%
Earnings yield	41.9%	-38.3%	-173.7%	-67.7%	-133.3%	-88.1%	-25.0%	-19.1%
Enterprise value	$447M	$148.3M	$32.6M	$7M	$15.7M	$5.4M	$10.5M	$15.2M
Net debt / EBITDA	2.83×	-1.08×	0.21×	33.35×	-0.15×	-1.41×	-1.01×	-1.73×
Cash conversion cycle (days)	-94	-3,338	0	0	-1,014	-920	-109	-76