|
Market Closed -
Oslo Bors
15:45:00 30/10/2026 GMT
|
5-day change | 1st Jan Change | ||
| 23.30 NOK | -1.27% |
|
+3.56% | +42.07% |
| 10-27 | Cambi to Deliver Thermal Hydrolysis Process System for Portuguese Water Factory | MT |
| 10-07 | Grønn Vekst Retains Garden Waste Handling Contract with Follo Ren Iks | CI |
Company Valuation: Cambi ASA
Data adjusted to current consolidation scope
| Fiscal Period: December | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 |
|---|---|---|---|---|---|---|---|---|
| Market Cap 1 | 1,489 | 821.4 | 2,848 | 2,320 | 2,624 | 3,729 | - | - |
| Change | - | -44.82% | 246.79% | -18.54% | 13.1% | 42.07% | - | - |
| Enterprise Value (EV) 1 | 1,220 | 553.9 | 2,501 | 2,166 | 2,336 | 3,373 | 3,253 | 3,018 |
| Change | - | -54.6% | 351.55% | -13.41% | 7.88% | 44.38% | -3.57% | -7.22% |
| P/E | 133x | - | - | - | - | 29.1x | 13.1x | 10.5x |
| PBR | - | - | - | - | 5.6x | 7.64x | 5.62x | 3.98x |
| PEG | - | - | - | - | - | - | 0x | 0.4x |
| Capitalization / Revenue | 3.25x | 1.87x | 2.92x | 2.25x | 2.46x | 3.63x | 2.73x | 2.27x |
| EV / Revenue | 2.66x | 1.26x | 2.56x | 2.1x | 2.19x | 3.28x | 2.38x | 1.83x |
| EV / EBITDA | 31x | 205x | 10x | 9.59x | 14.7x | 22.6x | 9.52x | 6.28x |
| EV / EBIT | 39.7x | -35.5x | 11.1x | 10.8x | 16.7x | 25.3x | 9.99x | 6.49x |
| EV / FCF | -5.73x | 5.75x | 12.9x | -58.1x | 8.82x | 17.1x | 16.1x | 8.9x |
| FCF Yield | -17.4% | 17.4% | 7.74% | -1.72% | 11.3% | 5.84% | 6.21% | 11.2% |
| Dividend per Share 2 | - | - | 0.75 | - | 0.75 | 0.725 | 0.22 | 0.585 |
| Rate of return | - | - | 4.21% | - | 4.57% | 3.11% | 0.94% | 2.51% |
| EPS 2 | 0.07 | - | - | - | - | 0.801 | 1.773 | 2.223 |
| Distribution rate | - | - | - | - | - | 90.5% | 12.4% | 26.3% |
| Net sales 1 | 458.3 | 440.3 | 976.6 | 1,033 | 1,068 | 1,027 | 1,364 | 1,646 |
| EBITDA 1 | 39.4 | 2.7 | 249.3 | 225.7 | 158.7 | 149.5 | 341.8 | 480.9 |
| EBIT 1 | 30.7 | -15.6 | 225.1 | 199.6 | 139.9 | 133.3 | 325.6 | 465.2 |
| Net income 1 | 17.5 | -12.7 | 185.2 | 149.3 | 129.5 | 128.2 | 283.7 | 355.9 |
| Net Debt 1 | -268.6 | -267.5 | -347.4 | -154.8 | -288.1 | -355.3 | -475.9 | -710.7 |
| Reference price 2 | 9.30 | 5.19 | 17.80 | 14.50 | 16.40 | 23.30 | 23.30 | 23.30 |
| Nbr of stocks (in thousands) | 160,074 | 158,263 | 160,026 | 160,026 | 160,026 | 160,026 | - | - |
| Announcement Date | 08/03/22 | 07/03/23 | 07/03/24 | 03/03/25 | 25/02/26 | - | - | - |
1NOK in Million2NOK
Estimates
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 33.69x | 3.39x | 23.35x | 3.14% | 408M | |
| 23.4x | 8.09x | 14.2x | 2.47% | 28.31B | |
| 13.98x | 5.19x | 8.77x | 3.54% | 16.29B | |
| 15.84x | 7.82x | 13.07x | 3.64% | 15.13B | |
| 19.81x | 6.85x | 13.77x | 3.97% | 13.23B | |
| 19.24x | 8.58x | 15.03x | 3.3% | 12.14B | |
| 10.43x | 2.88x | 5.48x | 6.23% | 6.57B | |
| 14.45x | 5.15x | 10.75x | 5.78% | 4.17B | |
| 14.73x | 3.27x | 8.41x | 3.8% | 3.44B | |
| 23.03x | - | - | 2.46% | 3.38B | |
| Average | 18.86x | 5.69x | 12.54x | 3.83% | 10.31B | |
| Weighted average by Cap. | 18.40x | 6.82x | 12.30x | 3.52% |
Y-o-Y evolution of P/E
Historical PBR trend
Evolution Enterprise Value / Sales
Change in Enterprise Value/EBITDA
Year-on-year evolution of the Yield
- Stock Market
- Stocks
- CAMBI Stock
- Valuation Cambi ASA
Select your edition
All financial news and data tailored to specific country editions
