Company Valuation: NET Power Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 717.4 796.9 191.3 157.5 - -
Change - 11.08% -75.99% -17.69% - -
Enterprise Value (EV) 717.4 796.9 191.3 157.5 157.5 157.5
Change - 11.08% -75.99% -17.69% 0% 0%
P/E - - - - - -
PBR - - - - - -
PEG - - - - - -
Capitalization / Revenue 4,099x 3,188x - - - -
EV / Revenue 0x 0x - - - -
EV / EBITDA -0x -0x -0x -1.52x -1.49x -1.28x
EV / EBIT -0x -0x -0x -1.08x -1.03x -0.99x
EV / FCF 0x -0x - -1.12x -1.75x -
FCF Yield 7.62% -12.6% - -89.5% -57.1% -
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 1.780 1.780 1.780
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - -.--% 157M
29.23x4.92x35.98x0.22% 239B
20.45x8.96x15.32x2.99% 172B
19.84x4.07x11.22x3.61% 151B
12.99x1.88x6.68x5.46% 109B
19.69x5.79x12.65x3.44% 101B
21.62x3.34x13.56x0.62% 97.35B
17.77x5.53x11.14x3.63% 93.49B
19.03x5.09x12.29x3.14% 66.65B
18.41x6.22x13.05x4.04% 58.06B
Average 19.89x 5.09x 14.66x 2.72% 108.79B
Weighted average by Cap. 21.16x 5.21x 17.36x 2.67%

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.