Company Valuation: NET Power Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 717.4 796.9 191.3 156.6 - -
Change - 11.08% -75.99% -18.15% - -
Enterprise Value (EV) 717.4 796.9 191.3 156.6 156.6 156.6
Change - 11.08% -75.99% -18.15% 0% 0%
P/E - - - - - -
PBR - - - - - -
PEG - - - - - -
Capitalization / Revenue 4,099x 3,188x - - - -
EV / Revenue 0x 0x - - - -
EV / EBITDA -0x -0x -0x -1.51x -1.48x -1.27x
EV / EBIT -0x -0x -0x -1.08x -1.02x -0.99x
EV / FCF 0x -0x - -1.11x -1.74x -
FCF Yield 7.62% -12.6% - -90% -57.5% -
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 1.770 1.770 1.770
Nbr of stocks (in thousands) 71,027 75,248 83,920 88,481 - -
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.($)
- - - -.--% 155M
29.23x4.91x35.9x0.22% 239B
20.6x9x15.39x2.97% 173B
19.65x4.05x11.15x3.65% 150B
12.74x1.86x6.6x5.57% 106B
19.71x5.8x12.66x3.43% 101B
22.06x3.4x13.78x0.61% 99.32B
17.85x5.54x11.17x3.62% 93.87B
19.11x5.1x12.32x3.13% 66.94B
18.52x6.23x13.09x4.02% 58.38B
Average 19.94x 5.10x 14.67x 2.72% 108.82B
Weighted average by Cap. 21.21x 5.22x 17.38x 2.66%

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.