Company Valuation: NET Power Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 717.4 796.9 191.3 108.8 - -
Change - 11.08% -75.99% -43.12% - -
Enterprise Value (EV) 717.4 796.9 191.3 108.8 108.8 108.8
Change - 11.08% -75.99% -43.12% 0% 0%
P/E - - - - - -
PBR - - - - - -
PEG - - - - - -
Capitalization / Revenue 4,099x 3,188x - - - -
EV / Revenue 0x 0x - - - -
EV / EBITDA -0x -0x -0x -0.45x -2.86x -2.17x
EV / EBIT -0x -0x -0x -1.38x -1.84x -1.68x
EV / FCF 0x -0x - -0.61x -0.74x -0.27x
FCF Yield 7.62% -12.6% - -165% -135% -372%
Dividend per Share 2 - - - - - -
Rate of return - - - - - -
EPS 2 - - - - - -
Distribution rate - - - - - -
Net sales 1 0.175 0.25 - - - -
EBITDA 1 -176.8 -99.7 -1,615 -243.2 -38.09 -50.26
EBIT 1 -227.7 -181.3 -279.5 -79 -59.21 -64.77
Net income 1 - - - -257.8 -56.7 -78.1
Net Debt - - - - - -
Reference price 2 10.100 10.590 2.280 1.230 1.230 1.230
Nbr of stocks (in thousands) 71,027 75,248 83,920 88,481 - -
Announcement Date 11/03/24 10/03/25 09/03/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (N) EV / Sales (N) EV / EBITDA (N) Dividend Yield (N) Capi.($)
- - - -.--% 109M
32.69x5.47x39.94x0.2% 265B
19.5x8.7x15.17x3.16% 164B
20.96x4.32x11.87x3.36% 157B
19.83x11.13x14.53x3.52% 107B
23.47x3.5x14.22x0.58% 104B
19.47x5.76x12.63x3.49% 100B
12.21x1.82x6.44x5.79% 98.86B
17.42x5.48x11x3.7% 91.76B
19.31x5.13x12.4x3.1% 67.63B
Average 20.54x 5.70x 15.36x 2.69% 115.64B
Weighted average by Cap. 22.31x 5.81x 18.81x 2.6%

Y-o-Y evolution of P/E

Valuation ratios - P/E - NET Power Inc.

Historical PBR trend

Valuation ratios - PBR - NET Power Inc.

Evolution Enterprise Value / Sales

Valuation ratios - VE_REV - NET Power Inc.

Change in Enterprise Value/EBITDA

Valuation ratios - VE_EBITDA - NET Power Inc.


Year-on-year evolution of the Yield

Valuation ratios - Yield - NET Power Inc.
  1. Stock Market
  2. Stocks
  3. NPWR Stock
  4. Valuation NET Power Inc.