NET Power Inc
NYSE:NPWR
Intrinsic Value
The intrinsic value of one NPWR stock under the Base Case scenario is 3.01 USD. Compared to the current market price of 1.9 USD, NET Power Inc is Undervalued by 37%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
NET Power Inc
Fundamental Analysis

Revenue & Expenses Breakdown
NET Power Inc
Balance Sheet Decomposition
NET Power Inc
Current Assets | 513m |
Cash & Short-Term Investments | 507.6m |
Receivables | 3.7m |
Other Current Assets | 1.8m |
Non-Current Assets | 1.8B |
Long-Term Investments | 22.6m |
PP&E | 154.2m |
Intangibles | 1.6B |
Other Non-Current Assets | 3.1m |
Free Cash Flow Analysis
NET Power Inc
USD | |
Free Cash Flow | USD |
Earnings Waterfall
NET Power Inc
Revenue
|
250k
USD
|
Cost of Revenue
|
-31k
USD
|
Gross Profit
|
219k
USD
|
Operating Expenses
|
-181.5m
USD
|
Operating Income
|
-181.3m
USD
|
Other Expenses
|
132.1m
USD
|
Net Income
|
-49.2m
USD
|
NPWR Profitability Score
Profitability Due Diligence
NET Power Inc's profitability score is 33/100. The higher the profitability score, the more profitable the company is.
Score
NET Power Inc's profitability score is 33/100. 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.
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
According to Wall Street analysts, the average 1-year price target for NPWR is 7.99 USD with a low forecast of 2.02 USD and a high forecast of 17.85 USD.
Dividends
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?
The intrinsic value of one NPWR stock under the Base Case scenario is 3.01 USD.
Compared to the current market price of 1.9 USD, NET Power Inc is Undervalued by 37%.