Prairie Operating Co. (PROP) intrinsic value & 10-year financials
Prairie Operating Co. (PROP) has no Graham intrinsic value right now because the formula needs positive earnings. Over the last 10 fiscal years revenue grew 30.1% a year to $241.6M, with an average return on invested capital of -17.5%.
- Graham intrinsic value
- —
- Share price (Oct 17, 2026)
- $0.34
- Market cap
- $15.4M
- Revenue (FY2025)
- $241.6M
- Revenue growth (10-yr CAGR)
- 30.1%
- ROIC (10-yr avg)
- -17.5%
- Free cash flow (FY2025)
- —
PROP 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $241.6M | $32.1M | -$1.35 | — | 27.1% | 37.5% |
| FY2024 | $7.9M | -$40.9M | -$0.88 | — | -334.0% | -51.1% |
| FY2023 | $1.5M | -$79.1M | -$5.50 | -$12.1M | -2173.1% | -290.4% |
| FY2022 | $517.6K | -$13.4M | — | -$7.5M | -1469.6% | -886.4% |
| FY2021 | $807.6K | -$17.3M | — | -$9.3M | -2239.7% | 487.1% |
| FY2020 | $4.5M | -$1.9M | -$0.18 | -$1.1M | -29.1% | 21.1% |
| FY2019 | $10.6M | -$2.2M | -$0.21 | -$711.6K | -17.6% | 24.1% |
| FY2018 | $13.9M | -$2.6M | -$0.25 | -$754.9K | -6.8% | 63.2% |
| FY2017 | $84.6K | -$5.7M | — | -$2.6M | -6310.7% | 169.4% |
| FY2016 | $22.7M | -$8.5M | — | -$2.7M | -5.2% | 250.3% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Prairie Operating Co. is a consistent compounder, expanding top-line revenue at 30.1% annually over the past decade.
Prairie Operating Co. returns on capital have been average, hovering around 9.2% ROIC over the decade.
Prairie Operating Co. capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Prairie Operating Co. is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $-44.84 per share.