Company Valuation: NET Power Inc.

Data adjusted to current consolidation scope
Fiscal Period: December 2023 2024 2025 2026 2027 2028
Market Cap 1 717.4 796.9 191.3 152 - -
Change - 11.08% -75.99% -20.55% - -
Enterprise Value (EV) 717.4 796.9 191.3 152 152 152
Change - 11.08% -75.99% -20.55% 0% 0%
P/E Ratio - - - - - -
PBR - - - - - -
PEG - - - - - -
Capitalization / Revenue 4,099x 3,188x - - - -
EV / Revenue 0x 0x - - - -
EV / EBITDA -0x -0x -0x -1.47x -1.44x -1.23x
EV / EBIT -0x -0x -0x -1.05x -0.99x -0.96x
EV / FCF 0x -0x - -0.89x -1.81x -
FCF Yield 7.62% -12.6% - -112% -55.3% -
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 -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 1.720 1.720 1.720
Nbr of stocks (in thousands) 71,027 75,248 83,920 88,384 - -
Announcement Date 11/3/24 10/3/25 9/3/26 - - -
1USD in Million2USD
Estimates

P/E Ratio, Detailed evolution

P/E (Y) EV / Sales (Y) EV / EBITDA (Y) Dividend Yield (Y) Capi.($)
- - - -.--% 152M
29.24x5.18x37.92x0.22% 244B
21.39x9.03x14.86x2.92% 177B
20.33x4.21x11.45x3.57% 156B
13.43x1.93x6.78x5.33% 112B
20.98x5.93x13.09x3.26% 105B
18.41x5.62x11.21x3.53% 96.82B
20.26x3.09x12.25x0.69% 88.1B
20.15x5.18x12.45x3.01% 69.91B
18.53x6.25x13.37x4% 58.65B
Average 20.30x 5.16x 14.82x 2.65% 110.75B
Weighted average by Cap. 21.55x 5.33x 17.71x 2.63%

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% : Our Best Subscriber-Only Tools to Spot Tomorrow’s Top Investments!
d
:
:
SEIZE THE OFFER!