Company Valuation: NET Power Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 717.4 796.9 191.3 133.5 - -
Change - 11.08% -75.99% -30.25% - -
Enterprise Value (EV) 717.4 796.9 191.3 133.5 133.5 133.5
Change - 11.08% -75.99% -30.25% 0% 0%
P/E - - - - - -
PBR - - - - - -
PEG - - - - - -
Capitalization / Revenue 4,099x 3,188x - - - -
EV / Revenue 0x 0x - - - -
EV / EBITDA -0x -0x -0x -1.29x -1.26x -1.08x
EV / EBIT -0x -0x -0x -0.92x -0.87x -0.84x
EV / FCF 0x -0x - -0.78x -1.59x -
FCF Yield 7.62% -12.6% - -128% -62.9% -
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 1.510 1.510 1.510
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 (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - -.--% 136M
35.16x6.2x45.32x0.19% 290B
21.98x9.23x15.26x2.8% 183B
21.24x4.29x11.65x3.41% 158B
13.65x1.96x6.88x5.23% 113B
20.99x5.92x13.07x3.24% 106B
18.64x5.66x11.37x3.48% 98.16B
21.41x3.26x12.8x0.64% 93.64B
20.4x5.23x12.56x2.96% 70.99B
19.4x6.4x13.69x3.82% 61.43B
Average 21.43x 5.35x 15.84x 2.58% 117.41B
Weighted average by Cap. 23.69x 5.66x 20.43x 2.46%

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.