COMP <GO>
PROP vs INDO // EV/EBITDA & P/E VALUATION
Prairie Operating Co. (NASDAQ) VS. Indonesia Energy Corporation Limited (NYSE) • 15-METRIC TALLY: PROP 7
— INDO 1
■ METRIC PARITY
LAST: $0.43 (-4.71%) • MKT CAP: $48.1M
valuation
—
LAST: $2.77 (+3.75%) • MKT CAP: $42.6M
valuation
—
15-METRIC INSTITUTIONAL SIDE-BY-SIDE SCORECARD (PROP VS. INDO)
EMERALD CELL = QUANTITATIVE EDGE
| INSTITUTIONAL METRIC | PROP | INDO | SPREAD (A - B) | ADVANTAGE | DEDICATED URL |
|---|---|---|---|---|---|
| Gross Profit Margin | — | — | — | TIE | /gross-margins <GO> |
| Return on Invested Capital (ROIC) | 39.80% | -18.40% | +58.20 | PROP | /roic <GO> |
| EV/EBITDA & P/E Valuation ACTIVE | — | — | — | TIE | /valuation <GO> |
| Free Cash Flow Yield | — | -12.86% | — | TIE | /fcf-yield <GO> |
| Operating Margin | 27.10% | -60.00% | +87.10 | PROP | /operating-margins <GO> |
| Net Profit Margin | 13.30% | -60.00% | +73.30 | PROP | /net-margins <GO> |
| Revenue Growth (YoY) | 180.00% | -24.60% | +204.60 | PROP | /revenue-growth <GO> |
| Dividend Yield & FCF Payout Safety | 0.00% | 0.00% | 0.00 | TIE | /dividend-safety <GO> |
| Altman Z-Score & Debt/Equity | 0.34 | 4.86 | -4.52 | INDO | /balance-sheet <GO> |
| Piotroski F-Score Quality | 7/9 | 2/9 | +5.00 | PROP | /piotroski-score <GO> |
| Options Implied Move & Put/Call Skew | — | — | — | TIE | /options-implied-move <GO> |
| RSI-14 & 200D SMA Momentum | 56.8 | 48.7 | +8.18 | PROP | /rsi-technicals <GO> |
| 10Y Yield & FRED Macro Beta | — | — | — | TIE | /macro-sensitivity <GO> |
| Forward P/E Multiple | — | — | — | TIE | /forward-pe <GO> |
| Enterprise Scale & Market Cap | $48.1M | $42.6M | $5.5M | PROP | /market-cap <GO> |
5-YEAR HISTORICAL XBRL REVENUE & MARGIN TRAJECTORY SEC FORM 10-K FY
| FISCAL YEAR | PROP REV | INDO REV | PROP GROSS % | INDO GROSS % | PROP FCF | INDO FCF |
|---|---|---|---|---|---|---|
| FY 2025 | $241.6M | $2.0M | — | — | $153.9M | -$5.5M |
| FY 2024 | $7.9M | $2.7M | — | — | -$9.3M | -$3.1M |
| FY 2023 | $1.5M | $3.5M | — | — | -$11.9M | -$3.0M |
FRED MACRO REGIME CORRELATION COMPARISON PEARSON r
PROP // BETA —
INDO // BETA —