PRAIRIE OPERATING CO. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 14.28 USD | -5.43% |
|
-6.05% | +50.16% |
| Mar. 19 | Prairie Operating Co. Reports Earnings Results for the Full Year Ended December 31, 2023 | CI |
| Mar. 18 | Prairie Operating Co.(NasdaqCM:PROP) added to S&P TMI Index | CI |
Valuation
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Capitalization 1 | 13.23 | 8.416 | 2.139 | 18.79 | 0.6654 | 92.32 |
| Enterprise Value (EV) 1 | 14.71 | 10.34 | 5.3 | 21.51 | 6.963 | 79.42 |
| P/E ratio | -4.83 x | -3.87 x | -1.15 x | -0.81 x | -0.05 x | -0.58 x |
| Yield | - | - | - | - | - | - |
| Capitalization / Revenue | 0.95 x | 0.8 x | 0.47 x | 23.3 x | 1.29 x | 59.7 x |
| EV / Revenue | 1.06 x | 0.98 x | 1.17 x | 26.6 x | 13.5 x | 51.4 x |
| EV / EBITDA | -17.1 x | -5.71 x | -4.1 x | -1.2 x | -1.02 x | -5.11 x |
| EV / FCF | -30.5 x | -11,228 x | -3.95 x | -1.24 x | -21.1 x | -3.16 x |
| FCF Yield | -3.28% | -0.01% | -25.3% | -80.8% | -4.74% | -31.7% |
| Price to Book | -2.76 x | -1.35 x | -0.31 x | 5.85 x | -0.1 x | 2.33 x |
| Nbr of stocks (in thousands) | 120 | 123 | 123 | 219 | 430 | 9,708 |
| Reference price 2 | 110.3 | 68.57 | 17.43 | 85.71 | 1.549 | 9.510 |
| Announcement Date | 4/1/19 | 3/30/20 | 3/29/21 | 3/31/22 | 3/31/23 | 3/19/24 |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net sales 1 | 13.9 | 10.58 | 4.518 | 0.8076 | 0.5176 | 1.546 |
| EBITDA 1 | -0.861 | -1.81 | -1.293 | -17.91 | -6.842 | -15.54 |
| EBIT 1 | -0.941 | -1.857 | -1.317 | -18.03 | -7.5 | -16.52 |
| Operating Margin | -6.77% | -17.56% | -29.15% | -2,232.27% | -1,448.92% | -1,068.67% |
| Earnings before Tax (EBT) 1 | -2.615 | -2.162 | -1.94 | -19.08 | -13.4 | -79.08 |
| Net income 1 | -2.615 | -2.162 | -1.94 | -17.27 | -13.42 | -79.08 |
| Net margin | -18.81% | -20.44% | -42.95% | -2,138.58% | -2,592.5% | -5,115.75% |
| EPS 2 | -22.86 | -17.71 | -15.14 | -106.0 | -33.81 | -16.51 |
| Free Cash Flow 1 | -0.4826 | -0.000921 | -1.341 | -17.37 | -0.33 | -25.15 |
| FCF margin | -3.47% | -0.01% | -29.69% | -2,150.43% | -63.76% | -1,627.21% |
| FCF Conversion (EBITDA) | - | - | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - | - | - |
| Dividend per Share | - | - | - | - | - | - |
| Announcement Date | 4/1/19 | 3/30/20 | 3/29/21 | 3/31/22 | 3/31/23 | 3/19/24 |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 |
|---|---|---|---|---|---|---|
| Net Debt 1 | 1.48 | 1.92 | 3.16 | 2.71 | 6.3 | - |
| Net Cash position 1 | - | - | - | - | - | 12.9 |
| Leverage (Debt/EBITDA) | -1.719 x | -1.064 x | -2.445 x | -0.1514 x | -0.9204 x | - |
| Free Cash Flow 1 | -0.48 | -0 | -1.34 | -17.4 | -0.33 | -25.2 |
| ROE (net income / shareholders' equity) | 63.2% | 38.7% | 29.6% | 1,442% | 1,152% | - |
| ROA (Net income/ Total Assets) | -22.8% | -40.9% | -26.9% | -142% | -46.9% | -43.5% |
| Assets 1 | 11.49 | 5.291 | 7.221 | 12.16 | 28.62 | 182 |
| Book Value Per Share 2 | -39.90 | -50.90 | -55.70 | 14.60 | -15.20 | 4.090 |
| Cash Flow per Share 2 | 8.270 | 22.60 | 15.50 | 9.710 | 0.5700 | 1.330 |
| Capex 1 | 0.01 | 0.01 | 0.02 | 9.93 | 5.3 | 21.4 |
| Capex / Sales | 0.08% | 0.06% | 0.55% | 1,229.45% | 1,023.08% | 1,384.05% |
| Announcement Date | 4/1/19 | 3/30/20 | 3/29/21 | 3/31/22 | 3/31/23 | 3/19/24 |
1USD in Million2USD
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
| 1st Jan change | Capi. | |
|---|---|---|
| +50.16% | 159M | |
| +11.22% | 306B | |
| +12.21% | 153B | |
| +51.38% | 124B | |
| +22.70% | 83.43B | |
| +12.20% | 78.06B | |
| +19.56% | 62.81B | |
| +13.52% | 60.08B | |
| +12.74% | 49.91B | |
| +33.97% | 37.05B |
- Stock Market
- Equities
- PROP Stock
- Financials Prairie Operating Co.
