US · NPWR
NET Power Inc.
- Sector
- Industrials · Industrial - Machinery
- Headquarters
- Durham, NC 27701
- Website
- netpower.com
Price · as of 2024-12-31
$1.99
Market cap 161.97M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $25.50 | +1,181.41% |
| Intrinsic Value(DCF) | $6.12 | +207.54% |
| Graham-Dodd Method(GD) | $0.68 | -65.88% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | $9.75 | $696.73 | $0.00 | $2.67 | $0.00 |
| 2022 | $10.24 | $41.93 | $0.00 | $0.00 | $46.97 |
| 2023 | $8.63 | $25.93 | $11.76 | $0.00 | $109.94 |
| 2024 | $6.93 | $25.50 | $5.56 | $0.68 | $0.00 |
AI valuation
Our deep-learning model estimates NET Power Inc.'s (NPWR) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $25.50
- Current price
- $1.99
- AI upside
- +1,181.41%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$6.12
+207.54% upside
Graham-Dodd
$0.68
-65.88% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| NPWR | NET Power Inc. | $1.99 | 161.97M | +1,181% | +208% | -66% | — | -3.09 | 0.78 | 2034.56 | -0.02 | — | -0.54 | -685.20% | -72528.40% | -19676.40% | -22.86% | -113.06% | -6.91% | 0.00 | — | 28.65 | 28.55 | 1.95 | -6417.00% | 4286.00% | 6736.00% | -19.96% | -1.77 | -67.36% | 0.00% | 0.00% | 0.00% | -0.02 | -0.04 | 16.69 | 2.24 |
| BNC | CEA Industries Inc. Commo… | $3.42 | 2.74M | +26,271% | +19,910% | — | +5,911% | -2.25 | 0.77 | 2.52 | 0.67 | — | 0.77 | -7.83% | -113.15% | -112.22% | -29.32% | -4119.51% | -26.07% | 0.03 | — | 9.80 | 9.42 | 2.91 | -254.00% | -5943.00% | -5015.00% | -43.17% | -2.97 | -3968.01% | 0.00% | 0.00% | 0.00% | 0.66 | 0.69 | -0.75 | -1.49 |
| CMDB | Costamare Bulkers Holding… | $19.08 | 463.67M | — | — | — | — | — | — | — | — | — | — | 11.46% | -2.81% | -8.22% | -21.91% | -3.13% | -8.10% | 1.69 | -1.23 | 0.57 | 0.24 | -19.76 | -3350.00% | 8027.00% | -1626.00% | — | -0.13 | -21.26% | — | 0.00% | — | — | — | — | — |
| LXFR | Luxfer Holdings PLC | $12.87 | 343.91M | +120% | -60% | -70% | -42% | 44.91 | 1.53 | 0.90 | 10.71 | 67.37 | 2.37 | 23.19% | 6.24% | 8.14% | 3.45% | 9.01% | 2.05% | 0.17 | 7.74 | 1.67 | 0.59 | 0.88 | 6667.00% | -186.00% | -3578.00% | 7.58% | 0.35 | 9.84% | 4.02% | 180.50% | 12.03% | 15.71 | 14.39 | 0.98 | 3.30 |
| MAGN | Magnera Corp. | $12.95 | 461.02M | +2,571% | +972% | +65% | — | -4.56 | 0.33 | 0.32 | 10.75 | -4.84 | 0.54 | 10.84% | -6.45% | -7.04% | -12.86% | -5.59% | -7.05% | 0.96 | -47.00 | 1.62 | 1.08 | 7.77 | 9427.00% | 5785.00% | -30207.00% | 17.09% | 0.35 | 4.76% | 0.00% | 0.00% | 0.00% | -17.99 | 21.13 | 1.16 | 1.36 |
| MG | Mistras Group, Inc. | $15.28 | 482.06M | +121% | -73% | -76% | -54% | 16.89 | 1.61 | 0.44 | 6.78 | — | -14.19 | 29.21% | 5.46% | 2.60% | 9.76% | 8.08% | 3.59% | 1.01 | 2.33 | 1.50 | 1.27 | 2.46 | -20345.00% | 343.00% | 77586.00% | 8.47% | 0.44 | 7.03% | 0.00% | 0.00% | 5.61% | 12.64 | 18.55 | 0.69 | 2.34 |
| OFLX | Omega Flex, Inc. | $35.93 | 362.69M | +51% | -51% | — | — | 20.89 | 4.50 | 3.68 | 14.36 | — | 4.70 | 61.23% | 21.21% | 17.72% | 22.14% | 45.46% | 17.38% | 0.06 | — | 4.80 | 3.79 | -2.03 | -1359.00% | -878.00% | -1345.00% | 5.04% | 1.20 | 52.38% | 3.61% | 75.50% | 4.42% | 15.20 | 17.39 | 3.22 | 13.23 |
| PKOH | Park-Ohio Holdings Corp. | $25.74 | 370.76M | +189% | -64% | -16% | -24% | 9.51 | 0.91 | 0.18 | 7.31 | 2.29 | 2.05 | 16.99% | 5.23% | 1.92% | 10.41% | 8.29% | 2.35% | 2.02 | 1.83 | 2.32 | 0.84 | 4.90 | 41452.00% | -21.00% | -10717.00% | -0.53% | 0.08 | -0.17% | 2.22% | 21.10% | 9.33% | 10.58 | -572.79 | 0.55 | 2.29 |
| SHMD | SCHMID Group N.V. Class A… | $6.46 | 278.18M | — | — | -24% | -41% | — | — | — | — | — | — | 29.25% | 35.67% | 40.85% | 0.04% | 14.78% | 0.03% | -2.35 | 3.19 | 0.85 | 0.60 | 0.93 | 149652.00% | -506.00% | -18333.00% | — | 0.11 | 1.47% | — | 0.00% | — | — | — | — | — |
| WNC | Wabash National Corporati… | $10.15 | 411.24M | +585% | -55% | +144% | — | 1.93 | 1.11 | 0.27 | 2.26 | — | 3.64 | 3.81% | 20.81% | 13.71% | 76.10% | 37.34% | 16.39% | 1.21 | 15.06 | 1.39 | 0.50 | 1.13 | -17922.00% | -2075.00% | -12893.00% | -3.19% | 0.04 | -2.03% | 3.37% | 6.50% | 11.62% | 2.55 | -62.88 | 0.53 | 3.01 |
About NET Power Inc.
NET Power Inc. operates as a clean energy technology company. It invents, develops, and licenses clean power generation technology. The company was founded in 2010 and is headquartered in Durham, North Carolina.
- CEO
- Daniel Joseph Rice
- Employees
- 68
- Beta
- 0.82
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($6.12 ÷ $1.99) − 1 = +207.54% (DCF, example).