Valuation Cambi ASA

Stocks

Real-time Oslo Bors Other stock markets 09:48:44 2026-07-17 EDT			5-day change	1st Jan Change
21.30 ^NOK	+0.95%		+2.90%	+29.88%

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	3,377	-	-
Change	-	-44.82%	246.79%	-18.54%	13.1%	28.66%	-	-
Enterprise Value (EV) ¹	1,220	553.9	2,501	2,166	2,336	3,189	3,021	2,817
Change	-	-54.6%	351.55%	-13.41%	7.88%	36.48%	-5.26%	-6.75%
P/E	133x	-	-	-	-	32x	12.2x	9.45x
PBR	-	-	-	-	5.6x	7.67x	5.22x	3.74x
PEG	-	-	-	-	-	-	0x	0.3x
Capitalization / Revenue	3.25x	1.87x	2.92x	2.25x	2.46x	3.33x	2.41x	2.05x
EV / Revenue	2.66x	1.26x	2.56x	2.1x	2.19x	3.14x	2.15x	1.71x
EV / EBITDA	31x	205x	10x	9.59x	14.7x	20.2x	8.45x	5.96x
EV / EBIT	39.7x	-35.5x	11.1x	10.8x	16.7x	22.3x	8.82x	6.15x
EV / FCF	-5.73x	5.75x	12.9x	-58.1x	8.82x	128x	20.4x	9.65x
FCF Yield	-17.4%	17.4%	7.74%	-1.72%	11.3%	0.78%	4.9%	10.4%
Dividend per Share ²	-	-	0.75	-	0.75	0.78	0.5	1.26
Rate of return	-	-	4.21%	-	4.57%	3.7%	2.37%	5.97%
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	21.10	21.10	21.10
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

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
CAMBI ASA	31.97x	3.14x	20.18x	3.7%	349M
COMPANHIA DE SANEAMENTO BÁSICO DO ESTADO DE SÃO PAULO - SABESP	15.64x	5.77x	9.11x	2.82%	20.15B
UNITED UTILITIES GROUP PLC	13.99x	7.36x	12.33x	4.1%	13.53B
SEVERN TRENT PLC	18.14x	6.57x	13.17x	4.36%	12.13B
ESSENTIAL UTILITIES, INC.	17.76x	7.99x	13.84x	3.57%	11.19B
AMERICAN STATES WATER COMPANY	24.36x	-	-	2.36%	3.45B
BEIJING CAPITAL ECO-ENVIRONMENT PROTECTION GROUP CO., LTD.	11.04x	-	-	-	3.11B
PENNON GROUP PLC	20.91x	5.3x	12.81x	6.18%	3.1B
CHENGDU XINGRONG ENVIRONMENT CO., LTD.	9.53x	-	-	-	3.03B
CALIFORNIA WATER SERVICE GROUP	20.96x	-	-	2.61%	3.07B
Average	18.43x	6.02x	13.57x	3.71%	7.31B
Weighted average by Cap.	16.56x	6.66x	11.78x	3.61%