Ocean Thermal Energy Corp. (CPWR) intrinsic value & 10-year financials
Ocean Thermal Energy Corp. (CPWR) has a Graham intrinsic value of $11.29 per share. Over the last 10 fiscal years revenue grew 240.5% a year to $3.0M, with an average return on invested capital of 51.4%.
- Graham intrinsic value
- $11.29
- Share price (Oct 17, 2026)
- $0.00
- Market cap
- $989.8K
- Revenue (FY2025)
- $3.0M
- Revenue growth (10-yr CAGR)
- 240.5%
- ROIC (10-yr avg)
- 51.4%
- Free cash flow (FY2025)
- —
CPWR 10-year financial history
| Fiscal year | Revenue | Net income | EPS (diluted) | Free cash flow | Operating margin | ROIC |
|---|---|---|---|---|---|---|
| FY2025 | $3.0M | -$69.3M | $0.34 | — | -5.7% | 0.2% |
| FY2024 | $0 | -$1.2M | -$0.01 | — | — | 3.6% |
| FY2023 | — | -$9.2M | -$0.05 | — | — | 3.7% |
| FY2022 | — | -$6.9M | — | — | — | 5.1% |
| FY2021 | — | -$2.7M | — | — | — | 8.0% |
| FY2020 | — | -$6.5M | — | — | — | 16.6% |
| FY2019 | — | -$4.9M | — | — | — | 14.3% |
| FY2018 | $0 | -$7.9M | — | — | — | 47.5% |
| FY2017 | $0 | -$14.6M | — | — | — | 371.1% |
| FY2016 | $49 | -$496.6K | — | — | -858391.8% | 43.9% |
Source: annual 10-K filings on SEC EDGAR. Figures in USD.
Executive summary
Ocean Thermal Energy Corp is a consistent compounder, expanding top-line revenue at 240.5% annually over the past decade.
Ocean Thermal Energy Corp returns on capital have been average, hovering around 14.7% ROIC over the decade.
Ocean Thermal Energy Corp capital allocation metrics are N/A for the decade; share count and net debt history are incomplete.
Benjamin Graham lens
Under Benjamin Graham's formula using SEC EDGAR fundamentals, Ocean Thermal Energy Corp is modeled at 15.0% normalized earnings growth with a 5.1% bond-yield adjustment. The resulting Graham intrinsic value estimate is $11.29 per share.