E

Energy Vault Holdings Inc
NYSE:NRGV

Watchlist Manager
Energy Vault Holdings Inc
NYSE:NRGV
Watchlist
Price: 4.26 USD 3.15% Market Closed
Market Cap: 714.8m USD

Intrinsic Value

The intrinsic value of one NRGV stock under the Base Case scenario is 3.3 USD. Compared to the current market price of 4.26 USD, Energy Vault Holdings Inc is Overvalued by 22%.

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

NRGV Intrinsic Value
3.3 USD
Overvaluation 22%
Intrinsic Value
Price
E
Worst Case
Base Case
Best Case

Valuation History
Energy Vault Holdings Inc

What is Valuation History?
Ask AI Assistant
What other research platforms think about NRGV?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is NRGV valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for Energy Vault Holdings Inc.

Explain Valuation
Compare NRGV to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Earnings Call
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about NRGV?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Energy Vault Holdings Inc

Current Assets 103.2m
Cash & Short-Term Investments 32.7m
Receivables 11.8m
Other Current Assets 58.7m
Non-Current Assets 178.6m
Long-Term Investments 3.3m
PP&E 95.8m
Intangibles 6.3m
Other Non-Current Assets 73.3m
Current Liabilities 164.4m
Accounts Payable 36m
Accrued Liabilities 32.6m
Other Current Liabilities 95.8m
Non-Current Liabilities 36.9m
Long-Term Debt 31.6m
Other Non-Current Liabilities 5.2m
Efficiency

Free Cash Flow Analysis
Energy Vault Holdings Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Energy Vault Holdings Inc

Revenue
83.8m USD
Cost of Revenue
-64.8m USD
Gross Profit
19m USD
Operating Expenses
-135.2m USD
Operating Income
-116.2m USD
Other Expenses
-28.5m USD
Net Income
-144.7m USD
Fundamental Scores

NRGV Profitability Score
Profitability Due Diligence

Energy Vault Holdings Inc's profitability score is 19/100. The higher the profitability score, the more profitable the company is.

ROIC is Increasing
Gross Margin is Increasing
Healthy Gross Margin
Sustainable 3Y Average Gross Margin
19/100
Profitability
Score

Energy Vault Holdings Inc's profitability score is 19/100. The higher the profitability score, the more profitable the company is.

NRGV Solvency Score
Solvency Due Diligence

Energy Vault Holdings Inc's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

Low D/E
Negative Net Debt
Long-Term Solvency
Short-Term Solvency
44/100
Solvency
Score

Energy Vault Holdings Inc's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

NRGV Price Targets Summary
Energy Vault Holdings Inc

Wall Street analysts forecast NRGV stock price to drop over the next 12 months.

According to Wall Street analysts, the average 1-year price target for NRGV is 3.8 USD with a low forecast of 2.02 USD and a high forecast of 5.45 USD.

Lowest
Price Target
2.02 USD
53% Downside
Average
Price Target
3.8 USD
11% Downside
Highest
Price Target
5.45 USD
28% Upside
View Analyst Estimates
View Analyst Estimates

Dividends

Energy Vault Holdings Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for NRGV 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

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y

Ownership

NRGV Insider Trading
Buy and sell transactions by insiders

NRGV News

Other Videos
What is the Intrinsic Value of one NRGV stock?

The intrinsic value of one NRGV stock under the Base Case scenario is 3.3 USD.

Is NRGV stock undervalued or overvalued?

Compared to the current market price of 4.26 USD, Energy Vault Holdings Inc is Overvalued by 22%.

Back to Top