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 3/11/24 3/10/25 3/9/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - -.--% 109M
32.95x5.52x40.3x0.2% 268B
19.22x8.63x15.04x3.2% 161B
20.56x4.26x11.71x3.43% 154B
19.57x11.02x14.38x3.57% 106B
23.8x3.54x14.39x0.57% 106B
19.28x5.72x12.56x3.53% 99.13B
12.19x1.82x6.44x5.82% 98.52B
17.29x5.46x10.96x3.73% 90.95B
19.08x5.1x12.32x3.13% 66.86B
Average 20.44x 5.67x 15.35x 2.72% 115.05B
Weighted average by Cap. 22.29x 5.78x 18.92x 2.62%

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.