NRGV - NYSE

Energy Vault Holdings, Inc.

Energy Vault Holdings, Inc.

NRGVยทNYSE

$6.49

+11%
UtilitiesRenewable Utilities

Energy Vault Holdings, Inc. develops and sells energy storage solutions. The company offers gravity-based storage systems, including EVx Platform, a scalable, modular product line starting from 40-megawatt hour to multi-gigawatt hours to address grid resiliency needs in shorter durations; Energy Vault Resiliency Center, a scalable, gigawatt hour scale product line designed to address grid resiliency needs to manage energy disruptive climate events; and Energy Vault solutions. Its solutions allow utilities, independent power producers, and large energy users to manage their power portfolios and efficiently dispatch power. Energy Vault Holdings, Inc. is based in Westlake Village, California.

StatementsValue Model

At a Glance

Live Snapshot
Market Cap$1.16B
EPS-0.6500
P/E Ratio-9.98
Earnings Date08/06/2026
Energy Vault Holdings, Inc.

Energy Vault Holdings, Inc. Fair Value Envelope

NRGV ยท NYSE

Our analysis suggests that NRGV has a fair value of HIDDEN per share in the Base Case projection. With shares currently trading at $6.49, this represents a potential HIDDEN relative to our calculated worth for Energy Vault Holdings, Inc..

HIDDEN
Intrinsic Value
Current Price: $6.49

Owner Earnings Valuation Tool

Warren Buffett's Owner Earnings DCF analysis for intrinsic value calculation

Historical Financial Data

Base year metrics used for projections

$
%
$
%
$
$

Projection Settings

Forecast period and terminal assumptions

%
%

DCF Valuation Summary

Calculation flow from present value to intrinsic value per share

Present Value-$2.1B
+ Cash & Equivalents$58.3M
Firm Value-$2.0B
- Debt$94.6M
Equity Value-$2.1B
/ Shares Outstanding161,855,407B
DCF Value-$13
OVERVALUED BY 299%

Owner Earnings Projections

Operating Cash Flow - Maintenance CapEx = Owner Earnings

Metric
Year 1
Year 2
Year 3
Year 4
Year 5
Year 6
Year 7
Year 8
Year 9
Year 10
Operating Cash Flow
-$9.0M
-$14.3M
-$22.8M
-$36.3M
-$57.9M
-$92.2M
-$146.8M
-$233.7M
-$372.2M
-$592.7M
Maintenance CapEx
-$13.1M
-$20.8M
-$33.2M
-$52.9M
-$84.2M
-$134.1M
-$213.5M
-$340.0M
-$541.5M
-$862.3M
Owner Earnings
-$22.1M
-$35.2M
-$56.0M
-$89.2M
-$142.0M
-$226.2M
-$360.3M
-$573.7M
-$913.7M
-$1.5B
Discount Factor
0.926
0.857
0.794
0.735
0.681
0.630
0.583
0.540
0.500
0.463
Present Value
-$20.4M
-$30.2M
-$44.5M
-$65.6M
-$96.7M
-$142.6M
-$210.2M
-$310.0M
-$457.1M
-$674.0M
Terminal Value represents 0.0% of Enterprise Value
Negative Owner Earnings
This company generates negative free cash flow. Consider adjusting maintenance CapEx percentage or check the financial data.

Related Guides

Blog Categories

Continue your NRGV research with focused valuation guides.

DCF Modeling

Improve assumptions for intrinsic value accuracy.

Forecasting

Calibrate growth paths and terminal value behavior.

WACC

Refine discount-rate logic for valuation quality.

Cost of Capital

Match risk profile to expected return assumptions.

Research Paths

Pick your next lens
1

Snapshot

Start with context, operating signals, and key market metrics.

2

Value Model

Stress test fair value across bear, base, and bull assumptions.

3

Statements

Validate revenue quality, margins, and balance sheet durability.

4

Earnings Call

Read management commentary and compare it with reported outcomes.

5

Dividends

Check payout sustainability and long-term distribution behavior.

6

Analyst Expectations

Review consensus spread and where estimate risk is concentrated.