Company Valuation: NET Power Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 717.4 796.9 191.3 136.1 - -
Change - 11.08% -75.99% -28.86% - -
Enterprise Value (EV) 717.4 796.9 191.3 136.1 136.1 136.1
Change - 11.08% -75.99% -28.86% 0% 0%
P/E - - - - - -
PBR - - - - - -
PEG - - - - - -
Capitalization / Revenue 4,099x 3,188x - - - -
EV / Revenue 0x 0x - - - -
EV / EBITDA -0x -0x -0x -1.32x -1.29x -1.11x
EV / EBIT -0x -0x -0x -0.94x -0.89x -0.86x
EV / FCF 0x -0x - -0.8x -1.62x -
FCF Yield 7.62% -12.6% - -126% -61.7% -
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 1.540 1.540 1.540
Nbr of stocks (in thousands) 71,027 75,248 83,920 88,384 - -
Announcement Date 3/11/24 3/10/25 3/9/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - -.--% 136M
34.51x6.07x44.4x0.19% 284B
22.2x9.29x15.36x2.78% 185B
21.17x4.28x11.63x3.42% 158B
14.12x2x7.01x5.06% 117B
21.41x5.97x13.18x3.19% 107B
18.51x5.63x11.32x3.51% 97.46B
20.61x3.16x12.41x0.67% 90.13B
20.7x5.27x12.65x2.92% 71.9B
19.73x6.46x13.81x3.76% 62.48B
Average 21.44x 5.35x 15.75x 2.55% 117.36B
Weighted average by Cap. 23.51x 5.64x 20.05x 2.46%

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.