Company Valuation: NET Power Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 717.4 796.9 191.3 144.2 - -
Change - 11.08% -75.99% -24.62% - -
Enterprise Value (EV) 717.4 796.9 191.3 144.2 144.2 144.2
Change - 11.08% -75.99% -24.62% 0% 0%
P/E - - - - - -
PBR - - - - - -
PEG - - - - - -
Capitalization / Revenue 4,099x 3,188x - - - -
EV / Revenue 0x 0x - - - -
EV / EBITDA -0x -0x -0x -0.59x -3.79x -2.87x
EV / EBIT -0x -0x -0x -1.83x -2.44x -2.23x
EV / FCF 0x -0x - -0.8x -0.98x -0.36x
FCF Yield 7.62% -12.6% - -124% -102% -281%
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 -243.2 -38.09 -50.26
EBIT 1 -227.7 -181.3 -279.5 -79 -59.21 -64.77
Net income 1 - - - -257.8 -56.7 -78.1
Net Debt - - - - - -
Reference price 2 10.100 10.590 2.280 1.630 1.630 1.630
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.($)
- - - -.--% 144M
31.11x5.25x38.18x0.21% 255B
18.9x8.6x14.83x3.25% 159B
20.03x4.13x11.33x3.57% 150B
12.25x1.82x6.45x5.79% 101B
18.54x5.61x12.3x3.67% 95.34B
20.83x3.19x12.98x0.65% 93.28B
16.8x5.38x10.8x3.84% 88.38B
18.39x4.99x12.07x3.25% 64.43B
16.93x5.96x12.54x4.4% 53.37B
Average 19.31x 4.99x 14.61x 2.86% 105.98B
Weighted average by Cap. 21.20x 5.15x 18.15x 2.72%

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.