investorscraft@gmail.com

Intrinsic ValueEnergy Vault Holdings, Inc. (NRGV)

Previous Close$4.70
Intrinsic Value
Upside potential
Previous Close
$4.70

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

Energy Vault Holdings, Inc. operates in the renewable energy storage sector, specializing in gravity-based and battery energy storage solutions. The company's core revenue model revolves around designing, deploying, and licensing proprietary energy storage systems that leverage gravitational potential energy and advanced battery technologies. Its flagship product, the EVx™ platform, targets utility-scale applications, offering a sustainable alternative to traditional lithium-ion batteries with longer duration storage capabilities. Energy Vault serves a rapidly growing market driven by global decarbonization efforts and grid modernization initiatives. The company positions itself as a disruptor in long-duration energy storage, competing against established players like Tesla and Fluence while differentiating through its innovative gravity-based approach. Its partnerships with utilities, independent power producers, and industrial customers underscore its focus on scalability and cost efficiency. The renewable energy storage sector is highly competitive but benefits from strong regulatory tailwinds, with Energy Vault aiming to capitalize on increasing demand for grid resilience and renewable integration.

Revenue Profitability And Efficiency

Energy Vault reported revenue of $46.2 million for the period, reflecting early-stage commercialization efforts. The company posted a net loss of $135.8 million, with diluted EPS of -$0.91, indicating significant investment in R&D and market expansion. Operating cash flow was negative at $55.9 million, while capital expenditures totaled $58.9 million, underscoring heavy upfront costs associated with scaling its technology and deployment capabilities.

Earnings Power And Capital Efficiency

The company's negative earnings highlight its pre-profitability phase, with capital primarily allocated to technology development and project deployment. Energy Vault's capital efficiency metrics are pressured by high upfront infrastructure costs, though its long-duration storage solutions aim to achieve better unit economics over time. The lack of positive operating leverage suggests the business is still in a growth-oriented investment cycle.

Balance Sheet And Financial Health

Energy Vault maintains a modest cash position of $27.1 million against minimal total debt of $1.4 million, providing some liquidity flexibility. However, the negative operating cash flow and substantial capex requirements may necessitate additional funding to sustain operations. The balance sheet reflects a typical early-stage growth company profile, with limited leverage but reliance on external capital to bridge toward profitability.

Growth Trends And Dividend Policy

Growth is driven by increasing demand for renewable energy storage, though near-term financials reflect heavy investment rather than scaled commercialization. The company does not pay dividends, consistent with its focus on reinvesting capital into expansion and technology development. Future growth hinges on successful project deployments and broader adoption of its gravity-based storage solutions.

Valuation And Market Expectations

Market expectations for Energy Vault are tied to its ability to scale its technology and secure large-scale contracts. The current valuation likely reflects high growth potential balanced against execution risks in a capital-intensive industry. Investors are pricing in long-term adoption of long-duration storage, though near-term profitability remains uncertain.

Strategic Advantages And Outlook

Energy Vault's strategic advantages include its proprietary gravity-based storage technology, which offers potential cost and longevity benefits over conventional batteries. The outlook depends on successful commercialization, regulatory support for energy storage, and competitive positioning against lithium-ion alternatives. Execution risks remain, but the company is well-positioned in a high-growth sector critical to the energy transition.

Sources

Company filings (10-K, investor presentations), Bloomberg

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