investorscraft@gmail.com

Intrinsic ValueNET Power Inc. (NPWR)

Previous Close$2.37
Intrinsic Value
Upside potential
Previous Close
$2.37

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

NET Power Inc. operates in the clean energy sector, specializing in advanced power generation technology designed to produce near-zero emissions. The company's core revenue model is built around licensing its proprietary Allam-Fetvedt Cycle technology, which enables efficient, low-carbon electricity generation from natural gas. NET Power targets utilities, industrial operators, and energy developers seeking scalable decarbonization solutions, positioning itself as a disruptor in the transition to sustainable energy infrastructure. The company's technology differentiates it from conventional power plants by offering a cost-competitive, emissions-free alternative, aligning with global decarbonization trends. NET Power collaborates with strategic partners to deploy its systems globally, leveraging regulatory tailwinds and increasing demand for clean energy solutions. Its market position is bolstered by first-mover advantage in carbon capture power generation, though commercialization remains in early stages with limited revenue generation to date.

Revenue Profitability And Efficiency

NET Power reported minimal revenue of $250,000 for the period, reflecting its pre-commercial stage, while net losses stood at $49.2 million due to heavy R&D and operational expenditures. Negative operating cash flow of $31.6 million and capital expenditures of $68.7 million highlight significant investment in technology deployment and infrastructure, with profitability likely deferred until commercial scaling is achieved.

Earnings Power And Capital Efficiency

The company's diluted EPS of -$0.67 underscores its current lack of earnings power as it prioritizes technology development over near-term profitability. Capital efficiency remains constrained by high upfront costs associated with pilot projects and licensing infrastructure, though successful commercialization could dramatically improve returns on invested capital in the long term.

Balance Sheet And Financial Health

NET Power maintains a strong liquidity position with $329.2 million in cash and equivalents, providing runway for continued R&D and commercialization efforts. Total debt is minimal at $3.1 million, reflecting a conservative leverage profile. The balance sheet is well-positioned to support near-term operational needs, though sustained cash burn may necessitate additional funding if revenue growth lags expectations.

Growth Trends And Dividend Policy

Growth is primarily driven by technology adoption and licensing agreements, with revenue yet to scale meaningfully. The company does not pay dividends, reinvesting all available capital into business expansion. Future growth hinges on regulatory support for clean energy and successful deployment of its proprietary power generation systems in key markets.

Valuation And Market Expectations

Market valuation likely reflects long-term potential rather than current financial performance, given the company's early-stage status. Investors appear to be pricing in successful technology commercialization and future licensing revenue, though execution risks remain significant given the capital-intensive nature of energy infrastructure deployment.

Strategic Advantages And Outlook

NET Power's key strategic advantage lies in its patented technology, which addresses critical decarbonization needs in the energy sector. The outlook depends on scaling commercial projects and securing partnerships with major energy players. Regulatory trends favoring low-carbon solutions provide tailwinds, but the company must demonstrate operational scalability to transition from development phase to sustainable profitability.

Sources

Company filings, CIK 0001845437

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount