Company Valuation: NET Power Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 717.4 796.9 191.3 126.4 - -
Change - 11.08% -75.99% -33.94% - -
Enterprise Value (EV) 717.4 796.9 191.3 126.4 126.4 126.4
Change - 11.08% -75.99% -33.94% 0% 0%
P/E - - - - - -
PBR - - - - - -
PEG - - - - - -
Capitalization / Revenue 4,099x 3,188x - - - -
EV / Revenue 0x 0x - - - -
EV / EBITDA -0x -0x -0x -1.22x -1.2x -1.03x
EV / EBIT -0x -0x -0x -0.87x -0.83x -0.8x
EV / FCF 0x -0x - -0.74x -1.5x -
FCF Yield 7.62% -12.6% - -135% -66.5% -
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 1.430 1.430 1.430
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.($)
- - - -.--% 13Cr
30.67x5.18x37.67x0.21% 25TCr
22.18x9.31x15.87x2.76% 19TCr
20.3x4.16x11.5x3.48% 15TCr
13.68x1.96x6.88x5.22% 11TCr
21.61x6.02x13.29x3.14% 11TCr
19.12x5.73x11.52x3.39% 10TCr
21.19x3.25x12.8x0.65% 9.28TCr
20.79x5.32x12.7x2.9% 7.24TCr
19.63x6.33x13.78x3.78% 6.21TCr
Average 21.02x 5.25x 15.11x 2.55% 11.4TCr
Weighted average by Cap. 22.33x 5.44x 18.01x 2.52%

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.