NET Power Inc. (NYSE: NPWR)

Sector: Industrials Industry: Specialty Industrial Machinery CIK: 0001845437
Market Cap 475.11 Mn
P/B 3.30
P/E -0.28
P/S 0.00
ROIC (Qtr) -460.88
Div Yield % 0.00
Rev 1y % (Qtr) 0.00
Total Debt (Qtr) 4.01 Mn
Debt/Equity (Qtr) 0.03
Add ratio to table...

About

NET Power Inc., or NPWR, operates in the energy transition or sustainability industry, with a focus on supply-side solutions that enable decarbonization in sectors such as renewable fuels, sustainable chemical production, and carbon capture, utilization, and storage technology and equipment. The company is based in the Cayman Islands and is a blank check company, incorporated with the primary objective of effecting a merger, share exchange, asset acquisition, share purchase, recapitalization, reorganization, or similar business combination with...

Read more

Investment thesis

Bull case

  • Healthy cash reserves of 231.80M provide 187.24x coverage of short-term debt 1.24M, demonstrating strong liquidity position and minimal refinancing risk.
  • Operating cash flow of (105.95M) provides exceptional 15.87x coverage of interest expenses (6.68M), showing strong debt service capability.
  • Strong tangible asset base of 445.84M provides 111.07x coverage of total debt 4.01M, indicating robust asset backing and low credit risk.
  • Free cash flow of (151.81M) provides exceptional 22.74x coverage of interest expense (6.68M), showing strong debt service ability.
  • Short-term investments of 136.08M provide solid 11.82x coverage of other current liabilities 11.52M, indicating strong liquidity.

Bear case

  • Investment activities of (45.94M) provide weak support for R&D spending of 135.76M, which is -0.34x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • The company's operating cash flow of (105.95M) shows concerning coverage of stock compensation expenses of 45.63M, with a -2.32 ratio indicating potential earnings quality issues.
  • Free cash flow of (151.81M) provides weak coverage of capital expenditures of 45.87M, with a -3.31 ratio suggesting additional external financing needs for growth initiatives.
  • Operating earnings of (1.72B) show weak coverage of depreciation charges of 80.35M, with a -21.44 ratio indicating high capital intensity and potential reinvestment needs.
  • Operating cash flow of (105.95M) barely covers operating expenses of 1.59B with a -0.07 ratio, suggesting thin operational efficiency margins and limited flexibility.

Peer comparison

Companies in the Specialty Industrial Machinery
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 GEV GE Vernova Inc. 224.93 Bn 194.57 6.14 0.00 Bn
2 ETN Eaton Corp plc 153.13 Bn 38.99 5.75 11.22 Bn
3 PH Parker-Hannifin Corp 135.87 Bn 165.29 12.09 9.87 Bn
4 EMR Emerson Electric Co 111.68 Bn 47.10 4.65 13.41 Bn
5 ITW Illinois Tool Works Inc 86.68 Bn 28.27 5.40 8.97 Bn
6 CMI Cummins Inc 82.13 Bn 28.89 2.44 7.55 Bn
7 AME Ametek Inc/ 53.79 Bn 36.34 7.27 2.28 Bn
8 ROK Rockwell Automation, Inc 43.80 Bn 44.24 5.11 3.68 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.31 2.28
EV to Cash from Ops. EV/CFO -1.82 37.14
EV to Debt EV to Debt 48.04 34.39
EV to EBIT EV/EBIT -0.11 27.71
EV to EBITDA EV/EBITDA -0.11 25.34
EV to Free Cash Flow [EV/FCF] EV/FCF -1.27 133.36
EV to Market Cap EV to Market Cap 0.41 1.04
EV to Revenue EV/Rev 0.00 39.88
Price to Book Value [P/B] P/B 3.30 6.22
Price to Earnings [P/E] P/E -0.28 143.63
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Div Coverage (Qtr) 0.00 2.57
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 15.73
Dividend per Basic Share Div per Share (Qtr) 0.00 0.91
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 82.53
Interest Coverage Int. cover (Qtr) 258.04 12.34
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -0.81 -45.99
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -40.36 118.48
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 10.01
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -24,647.93 -283.03
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -1,762.22 -36.87
EBIT Growth (1y) % EBIT 1y % (Qtr) -5,688.68 -80.72
EBT Growth (1y) % EBT 1y % (Qtr) -8,037.43 -120.93
EPS Growth (1y) % EPS 1y % (Qtr) -5,984.62 -39.22
FCF Growth (1y) % FCF 1y % (Qtr) -125.98 85.55
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 0.00 0.87
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.00 0.62
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.10
Cash Ratio Cash Ratio (Qtr) 10.40 3.01
Current Ratio Curr Ratio (Qtr) 16.58 4.97
Debt to Equity Ratio Debt/Equity (Qtr) 0.03 0.38
Interest Cover Ratio Int Coverage (Qtr) 258.04 12.34
Times Interest Earned Times Interest Earned (Qtr) 258.04 12.34
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 0.00 -7,291.27
EBIT Margin % EBIT Margin % (Qtr) 0.00 -7,413.30
EBT Margin % EBT Margin % (Qtr) 0.00 -9,015.79
Gross Margin % Gross Margin % (Qtr) 0.00 -32.61
Net Profit Margin % Net Margin % (Qtr) 0.00 -7,962.06