Company Valuation: NET Power Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 717.4 796.9 191.3 169 - -
Change - 11.08% -75.99% -11.68% - -
Enterprise Value (EV) 717.4 796.9 191.3 169 169 169
Change - 11.08% -75.99% -11.68% 0% 0%
P/E - - - - - -
PBR - - - - - -
PEG - - - - - -
Capitalization / Revenue 4,099x 3,188x - - - -
EV / Revenue 0x 0x - - - -
EV / EBITDA -0x -0x -0x -0.69x -5.42x -3.31x
EV / EBIT -0x -0x -0x -2.14x -2.75x -2.52x
EV / FCF 0x -0x - -1.2x -1.88x -
FCF Yield 7.62% -12.6% - -83.4% -53.3% -
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 -31.18 -51.13
EBIT 1 -227.7 -181.3 -279.5 -79 -61.42 -67.14
Net income - - - - - -
Net Debt - - - - - -
Reference price 2 10.100 10.590 2.280 1.910 1.910 1.910
Nbr of stocks (in thousands) 71,027 75,248 83,920 88,481 - -
Announcement Date 11/3/24 10/3/25 9/3/26 - - -
1USD in Million2USD
Estimates

P/E, Detailed evolution



P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - -.--% 161M
30.06x5.05x36.8x0.22% 246B
20.47x8.97x15.34x2.99% 172B
19.73x4.07x11.21x3.62% 151B
22.51x3.45x14.02x0.6% 101B
12.31x1.82x6.47x5.76% 103B
19.63x5.78x12.69x3.46% 101B
17.69x5.52x11.12x3.65% 93.07B
19.19x5.11x12.35x3.12% 67.22B
18.15x6.17x12.96x4.1% 57.21B
Average 19.97x 5.11x 14.77x 2.75% 109.21B
Weighted average by Cap. 21.43x 5.25x 17.73x 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.
40% Discount: Identify Tomorrow's Best Investments With The Best Subscriber-Only Tools!
d
:
:
SEIZE THE OFFER!