NET POWER INC. |
Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
| 11.51 USD | 0.00% |
|
+8.48% | +13.96% |
| May. 13 | Transcript : NET Power Inc., Q1 2024 Earnings Call, May 13, 2024 | |
| May. 13 | Stock Futures Rise Pre-Bell Ahead of Key Inflation Data; Asia, Europe Churn | MT |
Valuation
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Capitalization 1 | 717.4 | 830.6 | - | - |
| Enterprise Value (EV) 1 | 717.4 | 830.6 | 830.6 | 830.6 |
| P/E ratio | - | - | - | - |
| Yield | - | - | - | - |
| Capitalization / Revenue | 4,099 x | - | 208 x | 26.2 x |
| EV / Revenue | 4,099 x | - | 208 x | 26.2 x |
| EV / EBITDA | -4.05 x | -11.6 x | -11.9 x | -15.1 x |
| EV / FCF | 13.1 x | -16 x | -10.8 x | -9.23 x |
| FCF Yield | 7.62% | -6.26% | -9.27% | -10.8% |
| Price to Book | - | - | - | - |
| Nbr of stocks (in thousands) | 71,027 | 72,162 | - | - |
| Reference price 2 | 10.10 | 11.51 | 11.51 | 11.51 |
| Announcement Date | 3/11/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Annual data)
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net sales 1 | 0.175 | - | 4 | 31.67 |
| EBITDA 1 | -177.1 | -71.75 | -69.66 | -54.96 |
| EBIT 1 | -227.7 | -199.8 | -212.7 | -172.5 |
| Operating Margin | -130,091.43% | - | -5,316.63% | -544.81% |
| Earnings before Tax (EBT) | - | - | - | - |
| Net income | - | - | - | - |
| Net margin | - | - | - | - |
| EPS | - | - | - | - |
| Free Cash Flow 1 | 54.7 | -52 | -77 | -90 |
| FCF margin | 31,256% | - | -1,925% | -284.21% |
| FCF Conversion (EBITDA) | - | - | - | - |
| FCF Conversion (Net income) | - | - | - | - |
| Dividend per Share 2 | - | - | - | - |
| Announcement Date | 3/11/24 | - | - | - |
1USD in Million2USD
Estimates
Income Statement Evolution (Quarterly data)
| Fiscal Period: December | 2023 Q2 | 2023 Q3 | 2023 Q4 | 2024 Q1 | 2024 Q2 | 2024 Q3 | 2024 Q4 |
|---|---|---|---|---|---|---|---|
| Net sales 1 | 0.125 | - | - | - | - | - | - |
| EBITDA 1 | -14.63 | -18.62 | -129.9 | -18.73 | -10.98 | -11.2 | -11.42 |
| EBIT 1 | - | - | -154.8 | -38.78 | -49.86 | -50.04 | -50.22 |
| Operating Margin | - | - | - | - | - | - | - |
| Earnings before Tax (EBT) | - | - | - | - | - | - | - |
| Net income | - | - | - | - | - | - | - |
| Net margin | - | - | - | - | - | - | - |
| EPS | - | - | - | - | - | - | - |
| Dividend per Share 2 | - | - | - | - | - | - | - |
| Announcement Date | 8/14/23 | 11/14/23 | 3/11/24 | 5/13/24 | - | - | - |
1USD in Million2USD
Estimates
Balance Sheet Analysis
| Fiscal Period: December | 2023 | 2024 | 2025 | 2026 |
|---|---|---|---|---|
| Net Debt | - | - | - | - |
| Net Cash position | - | - | - | - |
| Leverage (Debt/EBITDA) | - | - | - | - |
| Free Cash Flow 1 | 54.7 | -52 | -77 | -90 |
| ROE (net income / shareholders' equity) | - | -8.77% | -12.8% | -14.8% |
| ROA (Net income/ Total Assets) | - | - | - | - |
| Assets | - | - | - | - |
| Book Value Per Share | - | - | - | - |
| Cash Flow per Share | - | - | - | - |
| Capex | - | - | - | - |
| Capex / Sales | - | - | - | - |
| Announcement Date | 3/11/24 | - | - | - |
1USD in Million
Estimates
EPS & Dividend
Year-on-year evolution of the PER
Year-on-year evolution of the Yield
Change in Enterprise Value/EBITDA
Sell
Buy
Mean consensus
BUY
Number of Analysts
6
Last Close Price
11.51
USD
Average target price
17.5
USD
Spread / Average Target
+52.04%
Quarterly revenue - Rate of surprise
| 1st Jan change | Capi. | |
|---|---|---|
| +13.96% | 831M | |
| +78.95% | 30.72B | |
| +80.05% | 21.31B | |
| +45.98% | 12B | |
| +13.52% | 8.54B | |
| +3.68% | 8.31B | |
| +43.05% | 8B | |
| +126.61% | 6.01B | |
| +38.95% | 4.86B | |
| +162.30% | 4.17B |
- Stock Market
- Equities
- NPWR Stock
- Financials NET Power Inc.
