Company Valuation: NET Power Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 717.4 796.9 191.3 147.8 - -
Change - 11.08% -75.99% -22.77% - -
Enterprise Value (EV) 717.4 796.9 191.3 147.8 147.8 147.8
Change - 11.08% -75.99% -22.77% 0% 0%
P/E - - - - - -
PBR - - - - - -
PEG - - - - - -
Capitalization / Revenue 4,099x 3,188x - - - -
EV / Revenue 0x 0x - - - -
EV / EBITDA -0x -0x -0x -1.43x -1.4x -1.2x
EV / EBIT -0x -0x -0x -1.02x -0.96x -0.93x
EV / FCF 0x -0x - -1.05x -1.64x -
FCF Yield 7.62% -12.6% - -95.4% -60.9% -
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 1.670 1.670 1.670
Nbr of stocks (in thousands) 71,027 75,248 83,920 88,481 - -
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.($)
- - - -.--% 15Cr
32.01x5.44x39.79x0.2% 26TCr
21.34x9.22x15.72x2.87% 18TCr
19.72x4.12x11.31x3.62% 15TCr
13.05x1.89x6.7x5.43% 11TCr
20.62x5.94x13.12x3.28% 11TCr
18.32x5.6x11.27x3.52% 9.64TCr
21.62x3.23x13.76x0.62% 9.71TCr
19.83x5.12x12.5x3.05% 6.87TCr
19.05x6.33x13.5x3.91% 6.01TCr
Average 20.62x 5.21x 15.30x 2.65% 11.32TCr
Weighted average by Cap. 22.29x 5.42x 18.75x 2.57%

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.