Company Valuation: NET Power Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 717.4 796.9 191.3 143.2 - -
Change - 11.08% -75.99% -25.17% - -
Enterprise Value (EV) 717.4 796.9 191.3 143.2 143.2 143.2
Change - 11.08% -75.99% -25.17% 0% 0%
P/E - - - - - -
PBR - - - - - -
PEG - - - - - -
Capitalization / Revenue 4,099x 3,188x - - - -
EV / Revenue 0x 0x - - - -
EV / EBITDA -0x -0x -0x -1.38x -1.36x -1.16x
EV / EBIT -0x -0x -0x -0.99x -0.94x -0.9x
EV / FCF 0x -0x - -0.84x -1.7x -
FCF Yield 7.62% -12.6% - -119% -58.7% -
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 1.620 1.620 1.620
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.($)
- - - -.--% 14Cr
35.05x6.18x45.24x0.19% 29TCr
22.1x9.26x15.32x2.79% 18TCr
20.89x4.33x11.74x3.45% 16TCr
14.04x1.99x6.99x5.08% 12TCr
21.88x6.04x13.34x3.12% 11TCr
18.99x5.72x11.4x3.42% 10TCr
19.57x3.03x11.9x0.7% 8.56TCr
21.57x5.39x12.95x2.81% 7.48TCr
19.4x6.4x13.7x3.82% 6.14TCr
Average 21.50x 5.37x 15.84x 2.54% 11.82TCr
Weighted average by Cap. 23.67x 5.68x 20.35x 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.