Company Valuation: NET Power Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 717.4 796.9 191.3 128.2 - -
Change - 11.08% -75.99% -33.02% - -
Enterprise Value (EV) 717.4 796.9 191.3 128.2 128.2 128.2
Change - 11.08% -75.99% -33.02% 0% 0%
P/E - - - - - -
PBR - - - - - -
PEG - - - - - -
Capitalization / Revenue 4,099x 3,188x - - - -
EV / Revenue 0x 0x - - - -
EV / EBITDA -0x -0x -0x -1.24x -1.21x -1.04x
EV / EBIT -0x -0x -0x -0.88x -0.84x -0.81x
EV / FCF 0x -0x - -0.75x -1.53x -
FCF Yield 7.62% -12.6% - -133% -65.5% -
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 1.450 1.450 1.450
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.($)
- - - -.--% 128M
33.02x5.6x40.75x0.2% 265B
22.04x9.31x16.09x2.77% 185B
20.61x4.21x11.64x3.42% 154B
13.81x1.97x6.93x5.17% 114B
21.73x6.04x13.33x3.12% 109B
19.06x5.72x11.5x3.4% 100B
22.02x3.35x13.1x0.63% 96.42B
20.88x5.34x12.73x2.89% 72.69B
19.76x6.32x13.83x3.76% 61.8B
Average 21.44x 5.32x 15.54x 2.54% 115.9B
Weighted average by Cap. 23.07x 5.54x 19.01x 2.47%

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.