N

NET Power Inc
NYSE:NPWR

Watchlist Manager
NET Power Inc
NYSE:NPWR
Watchlist
Price: 12.64 USD 0.72% Market Closed
Market Cap: 2.7B USD
Have any thoughts about
NET Power Inc?
Write Note

Intrinsic Value

NPWR's intrinsic value estimate is unreliable because it is based only on its multiples and doesn't use a DCF valuation.

The intrinsic value of one NPWR stock under the Base Case scenario is 0.18 USD. Compared to the current market price of 12.64 USD, NET Power Inc is Overvalued by 99%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

NPWR Intrinsic Value
0.18 USD
Overvaluation 99%
Intrinsic Value
Price
N
Worst Case
Base Case
Best Case

Valuation Backtest
NET Power Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for NPWR cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about NPWR?
Bearish
Neutral
Bullish

Fundamental Analysis

Economic Moat
NET Power Inc

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about NET Power Inc

Provide an overview of the primary business activities
of NET Power Inc.

What unique competitive advantages
does NET Power Inc hold over its rivals?

What risks and challenges
does NET Power Inc face in the near future?

Has there been any significant insider trading activity
in NET Power Inc recently?

Summarize the latest earnings call
of NET Power Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for NET Power Inc.

Provide P/S
for NET Power Inc.

Provide P/E
for NET Power Inc.

Provide P/OCF
for NET Power Inc.

Provide P/FCFE
for NET Power Inc.

Provide P/B
for NET Power Inc.

Provide EV/S
for NET Power Inc.

Provide EV/GP
for NET Power Inc.

Provide EV/EBITDA
for NET Power Inc.

Provide EV/EBIT
for NET Power Inc.

Provide EV/OCF
for NET Power Inc.

Provide EV/FCFF
for NET Power Inc.

Provide EV/IC
for NET Power Inc.

Show me price targets
for NET Power Inc made by professional analysts.

What are the Revenue projections
for NET Power Inc?

How accurate were the past Revenue estimates
for NET Power Inc?

What are the Net Income projections
for NET Power Inc?

How accurate were the past Net Income estimates
for NET Power Inc?

What are the EPS projections
for NET Power Inc?

How accurate were the past EPS estimates
for NET Power Inc?

What are the EBIT projections
for NET Power Inc?

How accurate were the past EBIT estimates
for NET Power Inc?

Compare the revenue forecasts
for NET Power Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of NET Power Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of NET Power Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of NET Power Inc compared to its peers.

Compare the P/E ratios
of NET Power Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing NET Power Inc with its peers.

Analyze the financial leverage
of NET Power Inc compared to its main competitors.

Show all profitability ratios
for NET Power Inc.

Provide ROE
for NET Power Inc.

Provide ROA
for NET Power Inc.

Provide ROIC
for NET Power Inc.

Provide ROCE
for NET Power Inc.

Provide Gross Margin
for NET Power Inc.

Provide Operating Margin
for NET Power Inc.

Provide Net Margin
for NET Power Inc.

Provide FCF Margin
for NET Power Inc.

Show all solvency ratios
for NET Power Inc.

Provide D/E Ratio
for NET Power Inc.

Provide D/A Ratio
for NET Power Inc.

Provide Interest Coverage Ratio
for NET Power Inc.

Provide Altman Z-Score Ratio
for NET Power Inc.

Provide Quick Ratio
for NET Power Inc.

Provide Current Ratio
for NET Power Inc.

Provide Cash Ratio
for NET Power Inc.

What is the historical Revenue growth
over the last 5 years for NET Power Inc?

What is the historical Net Income growth
over the last 5 years for NET Power Inc?

What is the current Free Cash Flow
of NET Power Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for NET Power Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Revenue & Expenses Breakdown
NET Power Inc

Balance Sheet Decomposition
NET Power Inc

Current Assets 564.1m
Cash & Short-Term Investments 559.1m
Receivables 2.4m
Other Current Assets 2.6m
Non-Current Assets 1.8B
Long-Term Investments 18.4m
PP&E 133.6m
Intangibles 1.6B
Other Non-Current Assets 3m
Current Liabilities 26.9m
Accounts Payable 3.6m
Accrued Liabilities 18.6m
Other Current Liabilities 4.7m
Non-Current Liabilities 1.5B
Long-Term Debt 166k
Other Non-Current Liabilities 1.5B
Efficiency

Earnings Waterfall
NET Power Inc

Revenue
250k USD
Cost of Revenue
-28k USD
Gross Profit
222k USD
Operating Expenses
-171.6m USD
Operating Income
-171.3m USD
Other Expenses
217.5m USD
Net Income
46.2m USD

Free Cash Flow Analysis
NET Power Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Earnings Calls

In the third quarter of 2024, NET Power reported strong progress on Project Permian, anticipating initial power generation in 2027-2028. The company has secured Air Liquide as its air separation supplier, essential for operational efficiency. They've outlined a market opportunity for up to 2,000 plants across North America, driven by a growing need for clean, affordable energy. Despite inflationary pressures on capital expenditures, their guidance remains robust, projecting growth in market demand for clean baseload power solutions. With $580 million in cash, NET Power is well-positioned for future innovations and expanding its project pipeline.

What is Earnings Call?
Fundamental Scores

NPWR Profitability Score
Profitability Due Diligence

NET Power Inc's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Exceptional Revenue Growth Forecast
Exceptional 1-Year Revenue Growth
Positive ROE
36/100
Profitability
Score

NET Power Inc's profitability score is 36/100. The higher the profitability score, the more profitable the company is.

NPWR Solvency Score
Solvency Due Diligence

NET Power Inc's solvency score is 63/100. The higher the solvency score, the more solvent the company is.

Short-Term Solvency
Negative Net Debt
Low D/E
Long-Term Solvency
63/100
Solvency
Score

NET Power Inc's solvency score is 63/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NPWR Price Targets Summary
NET Power Inc

Wall Street analysts forecast NPWR stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for NPWR is 14.28 USD with a low forecast of 8.08 USD and a high forecast of 18.9 USD.

Lowest
Price Target
8.08 USD
36% Downside
Average
Price Target
14.28 USD
13% Upside
Highest
Price Target
18.9 USD
50% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for NPWR?

Click here to dive deeper.

Dividends

NET Power Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for NPWR is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Ownership

NPWR Insider Trading
Buy and sell transactions by insiders

Cumulative Transactions Amount
Period Sold Bought Net
3 Months
6 Months
9 Months
12 Months
Why is insider trading important?

Profile

NET Power Inc

Country

United States of America

Industry

Electrical Equipment

Market Cap

2.7B USD

Dividend Yield

0%

Description

NET Power, Inc. engages in the provision of clean energy technology. The company is headquartered in Durham, North Carolina. The company went IPO on 2021-06-16. The firm invents, develops, and licenses clean power generation technology. Its technology provides natural gas power with life cycle emissions that are 90% below combined cycle natural gas systems and in line with renewables coupled with batteries. Its technology captures over 97% of carbon dioxide (CO2) emissions from power generation. The firm works by combusting natural gas with pure oxygen in a combustor, producing CO2 and water. The company mixes this with recirculated CO2 and uses it to spin a turboexpander, producing power. When the turboexpander exhaust cools, water and byproducts are removed. Its projects include First Utility- Scale Project and La Porte Test Facility. The First Utility- Scale Project is in the Permian West Texas, which captures approximately 860000 tons of CO2 per year.

Contact

NORTH CAROLINA
Durham
404 Hunt Street, Suite 410
+19192874750
netpower.com

IPO

2021-06-16

Employees

-

Officers

CEO & Director
Mr. Daniel Joseph Rice IV
President & COO
Mr. Brian Allen
Chief Financial Officer
Mr. Akash Patel
Chief Information Officer
Mr. Mark Lennon
Director of Investor Relations
Bryce Mendes
General Counsel
Mr. James V. Mahon
Show More
Chief Human Resources Officer
Ms. Amy Keyser
Show Less

See Also

Discover More
What is the Intrinsic Value of one NPWR stock?

The intrinsic value of one NPWR stock under the Base Case scenario is 0.18 USD.

Is NPWR stock undervalued or overvalued?

Compared to the current market price of 12.64 USD, NET Power Inc is Overvalued by 99%.

Back to Top