image
Utilities - Renewable Utilities - NYSE - US
$ 0.769
6.47 %
$ 119 M
Market Cap
-0.85
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one NRGV stock under the worst case scenario is HIDDEN Compared to the current market price of 0.769 USD, Energy Vault Holdings, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one NRGV stock under the base case scenario is HIDDEN Compared to the current market price of 0.769 USD, Energy Vault Holdings, Inc. is HIDDEN

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one NRGV stock under the best case scenario is HIDDEN Compared to the current market price of 0.769 USD, Energy Vault Holdings, Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart NRGV

image
$2.6$2.6$2.4$2.4$2.2$2.2$2.0$2.0$1.8$1.8$1.6$1.6$1.4$1.4$1.2$1.2$1.0$1.0$0.8$0.8$0.6$0.615 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
46.2 M REVENUE
-86.47%
-130 M OPERATING INCOME
-21.79%
-136 M NET INCOME
-37.96%
-55.9 M OPERATING CASH FLOW
39.71%
-58.7 M INVESTING CASH FLOW
-38.07%
-252 K FINANCING CASH FLOW
95.40%
33.5 M REVENUE
2691.58%
-50.4 M OPERATING INCOME
-86.18%
-61.9 M NET INCOME
-132.41%
-34.8 M OPERATING CASH FLOW
-278.73%
-10.7 M INVESTING CASH FLOW
60.92%
-817 K FINANCING CASH FLOW
-398.54%
Balance Sheet Energy Vault Holdings, Inc.
image
Current Assets 68.9 M
Cash & Short-Term Investments 27.1 M
Receivables 16.7 M
Other Current Assets 25.1 M
Non-Current Assets 115 M
Long-Term Investments 3.27 M
PP&E 101 M
Other Non-Current Assets 11 M
14.73 %9.09 %13.65 %54.76 %5.99 %Total Assets$183.9m
Current Liabilities 54.7 M
Accounts Payable 20.2 M
Short-Term Debt 499 K
Other Current Liabilities 33.9 M
Non-Current Liabilities 2.98 M
Long-Term Debt 0
Other Non-Current Liabilities 2.98 M
35.14 %58.83 %5.17 %Total Liabilities$57.6m
EFFICIENCY
Earnings Waterfall Energy Vault Holdings, Inc.
image
Revenue 46.2 M
Cost Of Revenue 40 M
Gross Profit 6.19 M
Operating Expenses 136 M
Operating Income -130 M
Other Expenses 5.82 M
Net Income -136 M
60m60m40m40m20m20m00(20m)(20m)(40m)(40m)(60m)(60m)(80m)(80m)(100m)(100m)(120m)(120m)(140m)(140m)46m(40m)6m(136m)(130m)(6m)(136m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
13.39% GROSS MARGIN
13.39%
-281.38% OPERATING MARGIN
-281.38%
-293.84% NET MARGIN
-293.84%
-107.47% ROE
-107.47%
-73.82% ROA
-73.82%
-100.25% ROIC
-100.25%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Energy Vault Holdings, Inc.
image
00(20m)(20m)(40m)(40m)(60m)(60m)(80m)(80m)(100m)(100m)(120m)(120m)(140m)(140m)202020202021202120222022202320232024202420252025
Net Income -136 M
Depreciation & Amortization 1.06 M
Capital Expenditures -58.9 M
Stock-Based Compensation 38.7 M
Change in Working Capital -1.74 M
Others -25.5 M
Free Cash Flow -115 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Energy Vault Holdings, Inc.
image
Wall Street analysts predict an average 1-year price target for NRGV of $5.95 , with forecasts ranging from a low of $0.75 to a high of $19 .
NRGV Lowest Price Target Wall Street Target
0.75 USD -2.47%
NRGV Average Price Target Wall Street Target
5.95 USD 673.73%
NRGV Highest Price Target Wall Street Target
19 USD 2370.74%
Price
Max Price Target
Min Price Target
Average Price Target
2020181816161414121210108866442200May '24May '24Jul '24Jul '24Aug '24Aug '24Oct '24Oct '24Nov '24Nov '2420252025Feb '25Feb '25Apr '25Apr '25Jun '25Jun '25Jul '25Jul '25Aug '25Aug '25Oct '25Oct '25Nov '25Nov '2520262026Feb '26Feb '26Apr '26Apr '26
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 8
6. Ownership
Insider Ownership Energy Vault Holdings, Inc.
image
Sold
0-3 MONTHS
27 K USD 3
3-6 MONTHS
122 K USD 3
6-9 MONTHS
284 K USD 7
9-12 MONTHS
204 K USD 7
Bought
0 USD 0
0-3 MONTHS
235 K USD 1
3-6 MONTHS
260 K USD 1
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Energy Vault Signs 10-year, 30+ GWh Licensee and Royalty Agreement with India's SPML Infra to Manufacture and Deploy the B-Vault Battery Energy Storage Technology Platform for the Indian Market WESTLAKE VILLAGE, Calif. & KOLKATA, India--(BUSINESS WIRE)---- $NRGV--Energy Vault (NYSE: NRGV) ("Energy Vault" or the “Company”), a global leader in sustainable energy storage solutions, today announced that it has signed a new licensing and royalty agreement with SPML Infra Limited (NSE:SPMLINFRA, BSE: 500402), a leading publicly listed infrastructure development company in India with specific focus on India's water and energy infrastructure. The agreement is expected to accelerate the manufacturing an. businesswire.com - 2 weeks ago
Energy Vault Achieves Successful Close of $28 million in Project Financing for the Calistoga Resiliency Center, the World's First Ultra-Long Duration Hybrid Green Hydrogen Energy Storage Microgrid serving California's PG&E WESTLAKE VILLAGE, Calif.--(BUSINESS WIRE)---- $NRGV--Energy Vault Holdings Inc. (NYSE: NRGV) (“Energy Vault” or the “Company”), a leader in sustainable, grid-scale energy storage solutions, today announced the successful close of $28 million in project financing for its Calistoga Resiliency Center (CRC). The financing includes the completed sale of an Investment Tax Credit (ITC) associated with the CRC. This marks a significant milestone in the Company's execution of its growth strategy in owning and ope. businesswire.com - 2 weeks ago
Down -33.89% in 4 Weeks, Here's Why You Should You Buy the Dip in Energy Vault (NRGV) The heavy selling pressure might have exhausted for Energy Vault (NRGV) as it is technically in oversold territory now. In addition to this technical measure, strong agreement among Wall Street analysts in revising earnings estimates higher indicates that the stock is ripe for a trend reversal. zacks.com - 3 weeks ago
Energy Vault Holdings, Inc. (NRGV) Q4 2024 Earnings Call Transcript Energy Vault Holdings, Inc. (NYSE:NRGV ) Q4 2024 Earnings Conference Call March 17, 2025 4:30 PM ET Company Participants Michael Beer - Chief Financial Officer and Head of Corporate Services Robert Piconi - Chairman and Chief Executive Officer Conference Call Participants Thomas Boyes - Cowen Chris Ellinghaus - Siebert Williams Shank Operator Greetings and welcome to Energy Vault's Fourth Quarter 2024 Earnings Call. At this time, all participants are in a listen-only mode. seekingalpha.com - 1 month ago
Energy Vault Holdings, Inc. (NRGV) Reports Q4 Loss, Misses Revenue Estimates Energy Vault Holdings, Inc. (NRGV) came out with a quarterly loss of $0.35 per share versus the Zacks Consensus Estimate of a loss of $0.14. This compares to loss of $0.15 per share a year ago. zacks.com - 1 month ago
Energy Vault Reports Fourth Quarter and Full Year 2024 Financial Results WESTLAKE VILLAGE, Calif.--(BUSINESS WIRE)--Energy Vault Holdings, Inc. (NYSE: NRGV) (“Energy Vault” or “the Company”), a leader in sustainable, grid-scale energy storage solutions, announced financial results for the fourth quarter and full-year ended December 31, 2024. “2024 represented a transition year for Energy Vault as we delivered strongly on all customer project commitments while executing our planned ‘own and operate' strategy, building out and holding energy asset infrastructure on ou. businesswire.com - 1 month ago
Energy Vault Acquires 1.0 GWh Stoney Creek BESS from Enervest, Advancing Project Development under the LTESA Award from New South Wales WESTLAKE VILLAGE, Calif. & MELBOURNE, Australia--(BUSINESS WIRE)--Energy Vault Holdings, Inc. (NYSE: NRGV) ("Energy Vault"), a leader in sustainable, grid-scale energy storage solutions, today announced that it has executed an agreement to acquire the 125 MW / 1,000 MWh Stoney Creek Battery Energy Storage System (BESS) from Enervest Group, a leading Australian project developer. Energy Vault and Enervest are progressing through development activities, market integration, and procurement for the. businesswire.com - 1 month ago
Energy Vault Updates Earnings Release Date to March 17, 2025 WESTLAKE VILLAGE, Calif.--(BUSINESS WIRE)--Energy Vault Holdings, Inc. (NYSE: NRGV) (“Energy Vault” or “the Company”), a leader in sustainable grid-scale energy storage solutions, today announced it has rescheduled its previously announced earnings conference call on March 11, 2025 to Monday, March 17, 2025 at 4:30pm ET, to coincide with the filing of its Annual Report on Form 10-K the same day. Participants may access the call at 1-877-704-4453, international callers may use 1-201-389-0920, an. businesswire.com - 1 month ago
Energy Vault Begins Construction of Battery Energy Storage Deployment at ACEN Australia's New England Solar WESTLAKE VILLAGE, Calif. & NEW SOUTH WALES, Australia--(BUSINESS WIRE)---- $NRGV--Energy Vault Holdings, Inc. (NYSE: NRGV) ("Energy Vault"), a leader in sustainable, grid-scale energy storage solutions, today announced the start of construction of a 200 MW/2 hour battery energy storage system being deployed at ACEN Australia's New England Solar project. Energy Vault leaders were joined by representatives from ACEN Australia, elected officials and local Anaiwan First Nations leaders at a welcome ceremony. businesswire.com - 1 month ago
Energy Vault Schedules Conference Call to Discuss Fourth Quarter and Full Year 2024 Financial Results WESTLAKE VILLAGE, Calif.--(BUSINESS WIRE)--Energy Vault Holdings, Inc. (NYSE: NRGV) (“Energy Vault” or “the Company”), a leader in sustainable grid-scale energy storage solutions, announced today that the Company will release its earnings results for the fourth quarter and full year ended December 31, 2024 on Tuesday, March 11, 2025 followed by a conference call at 4:30 PM ET. Participants may access the call at 1-877-704-4453, international callers may use 1-201-389-0920, and request to join t. businesswire.com - 1 month ago
Energy Vault Has Likely Turned The Corner I reiterate my Buy rating on Energy Vault Holdings (NRGV) due to improved revenue visibility and promising new deals, including a partnership with NuCube Energy. Energy Vault's recent agreement with NuCube Energy leverages its advanced material science technologies to develop shielding and containment systems for NuSun microreactors, enhancing safety and production efficiency. Despite a challenging Q3 with a 99.3% Y/Y revenue decline, Energy Vault's strong gross margins and growing backlog signal a positive long-term outlook. seekingalpha.com - 3 months ago
Energy Vault Holdings, Inc. Announces Inducement Grants Under NYSE Listing Rule 303A.08 LUGANO, Switzerland & WESTLAKE VILLAGE, Calif.--(BUSINESS WIRE)--Energy Vault Holdings, Inc. (“Energy Vault”) (NYSE: NRGV), a global energy storage company today announced that, effective on November 26, 2024, the Compensation Committee of Energy Vault's Board of Directors granted to 3 new, non-executive employees, restricted stock unit awards covering 96,000 shares of its common stock under the Energy Vault Holdings, Inc. 2022 Employment Inducement Award Plan (as amended and/or restated, the “. businesswire.com - 4 months ago
8. Profile Summary

Energy Vault Holdings, Inc. NRGV

image
COUNTRY US
INDUSTRY Renewable Utilities
MARKET CAP $ 119 M
Dividend Yield 0.00%
Description 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.
Contact 4360 Park Terrace Drive, Westlake Village, CA, 91361 https://www.energyvault.com
IPO Date March 29, 2021
Employees 158
Officers Mr. Robert Allen Piconi Chairman & Chief Executive Officer Mr. Andrea Pedretti Co-Founder & Chief Technology Officer Mr. William T. Gross Co-Founder & Independent Director