NET Power Inc. (NPWR) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for NET Power Inc. (US:NPWR), trading at 1.47. In 2024, NET Power Inc. generated $250,000 in revenue and -$101.50 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for NET Power Inc. is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 1.47
- Recent Revenue (2024): $250,000
- Free Cash Flow (2024): -$101.50 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.