Company Valuation: NET Power Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 717.4 796.9 191.3 150.3 - -
Change - 11.08% -75.99% -21.47% - -
Enterprise Value (EV) 717.4 796.9 191.3 150.3 150.3 150.3
Change - 11.08% -75.99% -21.47% 0% 0%
P/E Ratio - - - - - -
PBR - - - - - -
PEG - - - - - -
Capitalization / Revenue 4,099x 3,188x - - - -
EV / Revenue 0x 0x - - - -
EV / EBITDA -0x -0x -0x -1.45x -1.42x -1.22x
EV / EBIT -0x -0x -0x -1.03x -0.98x -0.95x
EV / FCF 0x -0x - -0.88x -1.79x -
FCF Yield 7.62% -12.6% - -114% -55.9% -
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 1.700 1.700 1.700
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 Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - -.--% 15Cr
30.34x5.38x39.39x0.21% 25TCr
21.68x9.11x14.98x2.88% 18TCr
20.31x4.21x11.44x3.57% 16TCr
13.61x1.95x6.83x5.26% 11TCr
21.14x5.95x13.15x3.23% 11TCr
18.52x5.64x11.25x3.51% 9.74TCr
20.84x3.16x12.54x0.67% 9.06TCr
20.26x5.2x12.49x2.99% 7.03TCr
18.86x6.31x13.5x3.93% 5.97TCr
Average 20.62x 5.21x 15.06x 2.63% 11.27TCr
Weighted average by Cap. 21.99x 5.40x 18.21x 2.59%

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.
- 40% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!