Company Valuation: NET Power Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 717.4 796.9 191.3 147.6 - -
Change - 11.08% -75.99% -22.86% - -
Enterprise Value (EV) 717.4 796.9 191.3 147.6 147.6 147.6
Change - 11.08% -75.99% -22.86% 0% 0%
P/E - - - - - -
PBR - - - - - -
PEG - - - - - -
Capitalization / Revenue 4,099x 3,188x - - - -
EV / Revenue 0x 0x - - - -
EV / EBITDA -0x -0x -0x -1.43x -1.4x -1.2x
EV / EBIT -0x -0x -0x -1.02x -0.96x -0.93x
EV / FCF 0x -0x - -0.86x -1.76x -
FCF Yield 7.62% -12.6% - -116% -56.9% -
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 -103.5 -105.6 -123.1
EBIT 1 -227.7 -181.3 -279.5 -145.3 -153.1 -158.8
Net income - - - - - -
Net Debt - - - - - -
Reference price 2 10.100 10.590 2.280 1.650 1.650 1.650
Nbr of stocks (in thousands) 71,027 75,248 83,920 88,384 - -
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.($)
- - - -.--% 148M
36.92x6.52x47.71x0.18% 305B
21.58x9.13x15.09x2.86% 180B
21.26x4.41x11.93x3.39% 163B
13.81x1.97x6.92x5.17% 114B
21.5x5.96x13.17x3.19% 107B
18.62x5.66x11.28x3.48% 98.05B
19.31x3x11.77x0.71% 84.45B
21.19x5.33x12.81x2.86% 73.48B
18.83x6.3x13.49x3.94% 59.62B
Average 21.44x 5.36x 16.02x 2.58% 118.47B
Weighted average by Cap. 24.16x 5.73x 21.32x 2.45%

Y-o-Y evolution of P/E

Historical PBR trend

Evolution Enterprise Value / Sales

Change in Enterprise Value/EBITDA

Year-on-year evolution of the Yield

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