Company Valuation: NET Power Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 717.4 796.9 191.3 137.9 - -
Change - 11.08% -75.99% -27.94% - -
Enterprise Value (EV) 717.4 796.9 191.3 137.9 137.9 137.9
Change - 11.08% -75.99% -27.94% 0% 0%
P/E - - - - - -
PBR - - - - - -
PEG - - - - - -
Capitalization / Revenue 4,099x 3,188x - - - -
EV / Revenue 0x 0x - - - -
EV / EBITDA -0x -0x -0x -1.33x -1.31x -1.12x
EV / EBIT -0x -0x -0x -0.95x -0.9x -0.87x
EV / FCF 0x -0x - -0.81x -1.64x -
FCF Yield 7.62% -12.6% - -124% -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 1.560 1.560 1.560
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.($)
- - - -.--% 138M
35.72x6.27x45.87x0.18% 293B
21.97x9.23x15.26x2.8% 183B
20.73x4.31x11.7x3.48% 159B
14.02x1.99x6.98x5.09% 116B
21.5x5.98x13.21x3.18% 108B
18.58x5.65x11.27x3.49% 97.82B
20.52x3.15x12.37x0.67% 89.77B
21.24x5.34x12.83x2.85% 73.69B
19.47x6.41x13.73x3.81% 61.64B
Average 21.53x 5.37x 15.91x 2.56% 118.31B
Weighted average by Cap. 23.82x 5.68x 20.59x 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.