|
Real-time
Oslo Bors
08:19:24 2026-08-25 EDT
|
5-day change | 1st Jan Change | ||
| 22.40 NOK | +1.36% |
|
+1.82% | +36.59% |
| 08-21 | Cambi Unit Wins Biosolids Management Contract in Norway | MT |
| 08-19 | Cambi ASA, Q2 2026 Earnings Call, Aug 19, 2026 |
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 | 3,537 | - | - |
| Change | - | -44.82% | 246.79% | -18.54% | 13.1% | 34.76% | - | - |
| Enterprise Value (EV) 1 | 1,220 | 553.9 | 2,501 | 2,166 | 2,336 | 3,308 | 3,157 | 2,950 |
| Change | - | -54.6% | 351.55% | -13.41% | 7.88% | 41.57% | -4.55% | -6.57% |
| P/E | 133x | - | - | - | - | 36.8x | 12.8x | 9.79x |
| PBR | - | - | - | - | 5.6x | 7.39x | 5.28x | 3.8x |
| PEG | - | - | - | - | - | - | 0x | 0.3x |
| Capitalization / Revenue | 3.25x | 1.87x | 2.92x | 2.25x | 2.46x | 3.55x | 2.54x | 2.15x |
| EV / Revenue | 2.66x | 1.26x | 2.56x | 2.1x | 2.19x | 3.32x | 2.26x | 1.79x |
| EV / EBITDA | 31x | 205x | 10x | 9.59x | 14.7x | 23.8x | 8.99x | 6.24x |
| EV / EBIT | 39.7x | -35.5x | 11.1x | 10.8x | 16.7x | 27.1x | 9.37x | 6.45x |
| EV / FCF | -5.73x | 5.75x | 12.9x | -58.1x | 8.82x | 50.1x | 21.6x | 9.93x |
| FCF Yield | -17.4% | 17.4% | 7.74% | -1.72% | 11.3% | 2% | 4.62% | 10.1% |
| Dividend per Share 2 | - | - | 0.75 | - | 0.75 | 0.78 | 0.45 | 1.25 |
| Rate of return | - | - | 4.21% | - | 4.57% | 3.53% | 2.04% | 5.66% |
| EPS 2 | 0.07 | - | - | - | - | 0.6 | 1.721 | 2.257 |
| Distribution rate | - | - | - | - | - | 130% | 26.1% | 55.4% |
| Net sales 1 | 458.3 | 440.3 | 976.6 | 1,033 | 1,068 | 996 | 1,394 | 1,644 |
| EBITDA 1 | 39.4 | 2.7 | 249.3 | 225.7 | 158.7 | 139 | 351.3 | 472.4 |
| EBIT 1 | 30.7 | -15.6 | 225.1 | 199.6 | 139.9 | 122 | 337.1 | 457.7 |
| Net income 1 | 17.5 | -12.7 | 185.2 | 149.3 | 129.5 | 95 | 275.4 | 361 |
| Net Debt 1 | -268.6 | -267.5 | -347.4 | -154.8 | -288.1 | -229 | -379.4 | -586.7 |
| Reference price 2 | 9.30 | 5.19 | 17.80 | 14.50 | 16.40 | 22.10 | 22.10 | 22.10 |
| 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
P/E, Detailed evolution
| P/E (Y) | EV / Sales (Y) | EV / EBITDA (Y) | Dividend Yield (Y) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 36.83x | 3.32x | 23.8x | 3.53% | 380M | |
| 13.51x | 4.9x | 8.24x | 3.89% | 16.27B | |
| 14.8x | 7.55x | 12.61x | 3.89% | 14.44B | |
| 20.03x | 6.71x | 13.49x | 4.17% | 12.86B | |
| 18.79x | 8.45x | 14.74x | 3.41% | 11.73B | |
| 24.58x | - | - | 2.3% | 3.61B | |
| 9.86x | - | - | - | 3.16B | |
| 19.51x | - | - | 2.63% | 3.14B | |
| 10.92x | - | - | - | 3.1B | |
| 19.82x | 5.22x | 12.63x | 6.52% | 2.98B | |
| Average | 18.87x | 6.03x | 14.25x | 3.79% | 7.17B | |
| Weighted average by Cap. | 16.74x | 6.67x | 12.09x | 3.83% |
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
