Valuation Cambi ASA

Stocks

Real-time Oslo Bors Other stock markets 06:24:31 2026-08-11 EDT			5-day change	1st Jan Change
21.60 ^NOK	-1.37%		0.00%	+31.71%

07-06	Cambi to Supply Parts for Two Thermal Hydrolysis Process Streams at Irish Plant	MT
07-03	Cambi ASA And Celtic Anglian Water Sign Contract For Extending Operating Life Of Two THP Streams At Ringsend Wastewater Treatment Plant	CI

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	3,505	-	-
Change	-	-44.82%	246.79%	-18.54%	13.1%	33.54%	-	-
Enterprise Value (EV) ¹	1,220	553.9	2,501	2,166	2,336	3,317	3,149	2,945
Change	-	-54.6%	351.55%	-13.41%	7.88%	41.96%	-5.06%	-6.47%
P/E	133x	-	-	-	-	33.2x	12.7x	9.81x
PBR	-	-	-	-	5.6x	7.96x	5.42x	3.88x
PEG	-	-	-	-	-	-	0x	0.3x
Capitalization / Revenue	3.25x	1.87x	2.92x	2.25x	2.46x	3.45x	2.5x	2.13x
EV / Revenue	2.66x	1.26x	2.56x	2.1x	2.19x	3.27x	2.25x	1.79x
EV / EBITDA	31x	205x	10x	9.59x	14.7x	21x	8.81x	6.23x
EV / EBIT	39.7x	-35.5x	11.1x	10.8x	16.7x	23.2x	9.19x	6.43x
EV / FCF	-5.73x	5.75x	12.9x	-58.1x	8.82x	133x	21.3x	10.1x
FCF Yield	-17.4%	17.4%	7.74%	-1.72%	11.3%	0.75%	4.7%	9.92%
Dividend per Share ²	-	-	0.75	-	0.75	0.78	0.5	1.26
Rate of return	-	-	4.21%	-	4.57%	3.56%	2.28%	5.75%
EPS ²	0.07	-	-	-	-	0.66	1.726	2.232
Distribution rate	-	-	-	-	-	118%	29%	56.5%
Net sales ¹	458.3	440.3	976.6	1,033	1,068	1,015	1,402	1,647
EBITDA ¹	39.4	2.7	249.3	225.7	158.7	158	357.3	472.4
EBIT ¹	30.7	-15.6	225.1	199.6	139.9	143	342.6	458.2
Net income ¹	17.5	-12.7	185.2	149.3	129.5	106	276.4	357.5
Net Debt ¹	-268.6	-267.5	-347.4	-154.8	-288.1	-188	-355.9	-559.7
Reference price ²	9.30	5.19	17.80	14.50	16.40	21.90	21.90	21.90
Nbr of stocks (in thousands)	160,074	158,263	160,026	160,026	160,026	160,026	-	-
Announcement Date	3/8/22	3/7/23	3/7/24	3/3/25	2/25/26	-	-	-

¹NOK in Million²NOK

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (N)	EV / Sales (N)	EV / EBITDA (N)	Dividend Yield (N)	Capi.($)
CAMBI ASA	33.18x	3.27x	20.99x	3.56%	370M
COMPANHIA DE SANEAMENTO BÁSICO DO ESTADO DE SÃO PAULO - SABESP	14.2x	5.43x	8.63x	3.03%	18.25B
UNITED UTILITIES GROUP PLC	14.7x	7.49x	12.56x	3.92%	14.21B
SEVERN TRENT PLC	19.87x	6.69x	13.4x	4.2%	12.65B
ESSENTIAL UTILITIES, INC.	18.08x	8.28x	13.87x	3.54%	11.29B
AMERICAN STATES WATER COMPANY	23.36x	-	-	2.42%	3.43B
CHENGDU XINGRONG ENVIRONMENT CO., LTD.	9.94x	-	-	-	3.17B
BEIJING CAPITAL ECO-ENVIRONMENT PROTECTION GROUP CO., LTD.	11x	-	-	-	3.11B
CALIFORNIA WATER SERVICE GROUP	18.93x	-	-	2.71%	3.06B
PENNON GROUP PLC	20.04x	5.24x	12.68x	6.45%	2.98B
Average	18.33x	6.07x	13.69x	3.73%	7.25B
Weighted average by Cap.	16.54x	6.70x	11.84x	3.64%