investorscraft@gmail.com

Intrinsic ValuePrairie Operating Co. (PROP)

Previous Close$1.83
Intrinsic Value
Upside potential
Previous Close
$1.83

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Prairie Operating Co. operates in the energy sector, primarily engaged in exploration and production activities. The company focuses on leveraging its asset base to generate revenue through the extraction and sale of hydrocarbons. Its market position is characterized by a niche presence in specific geographic regions, competing with larger integrated players and independent operators. The firm's revenue model is heavily dependent on commodity price fluctuations, which influence its operational and financial performance. Prairie Operating Co. differentiates itself through targeted investments in high-potential reserves, though its scale limits its bargaining power with suppliers and customers. The energy sector's cyclical nature and regulatory pressures add complexity to its market positioning, requiring adaptive strategies to sustain competitiveness.

Revenue Profitability And Efficiency

Prairie Operating Co. reported revenue of $7.94 million for the period, alongside a net loss of $40.91 million, reflecting significant operational challenges. The diluted EPS of -$2.44 underscores profitability pressures, likely driven by high operating costs or impairments. Negative operating cash flow of $9.35 million and capital expenditures of -$29 million indicate aggressive reinvestment despite cash burn, suggesting a focus on long-term asset development over near-term liquidity.

Earnings Power And Capital Efficiency

The company's earnings power appears constrained, with substantial losses overshadowing its revenue base. Capital efficiency is under strain, as evidenced by high capex relative to operating cash flow. This dynamic raises questions about the sustainability of its growth strategy, particularly if commodity prices remain volatile or funding conditions tighten.

Balance Sheet And Financial Health

Prairie Operating Co. holds $5.19 million in cash against $46.53 million in total debt, signaling leveraged financial health. The debt burden may limit flexibility, especially with negative cash flow. Shareholder equity is likely under pressure given the net loss, potentially necessitating further capital raises or asset sales to maintain solvency.

Growth Trends And Dividend Policy

Growth trends are unclear due to the lack of historical context, but the absence of dividends aligns with the company's reinvestment focus. The aggressive capex suggests prioritization of reserve development, though profitability must improve to validate this approach. Investor returns are currently deferred in favor of operational expansion.

Valuation And Market Expectations

Market expectations likely factor in Prairie Operating Co.'s high-risk profile, with valuation metrics reflecting its unprofitability and leveraged balance sheet. The stock's performance may hinge on commodity price recovery or successful execution of its asset development strategy, both of which remain uncertain.

Strategic Advantages And Outlook

The company's strategic advantages lie in its focused asset base, but its outlook is clouded by financial strain and sector volatility. Success depends on cost discipline, favorable energy markets, and access to capital. Without these, Prairie Operating Co. could face heightened operational and financial risks in the medium term.

Sources

Company filings (CIK: 0001162896)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount