Valuation Cambi ASA

Stocks

Market Closed - Oslo Bors Other stock markets 10:45:00 2026-07-20 EDT			5-day change	1st Jan Change
21.50 ^NOK	+0.94%		+3.86%	+31.10%

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	3,441	-	-
Change	-	-44.82%	246.79%	-18.54%	13.1%	31.1%	-	-
Enterprise Value (EV) ¹	1,220	553.9	2,501	2,166	2,336	3,253	3,085	2,881
Change	-	-54.6%	351.55%	-13.41%	7.88%	39.22%	-5.16%	-6.61%
P/E	133x	-	-	-	-	32.6x	12.5x	9.63x
PBR	-	-	-	-	5.6x	7.82x	5.32x	3.81x
PEG	-	-	-	-	-	-	0x	0.3x
Capitalization / Revenue	3.25x	1.87x	2.92x	2.25x	2.46x	3.39x	2.45x	2.09x
EV / Revenue	2.66x	1.26x	2.56x	2.1x	2.19x	3.2x	2.2x	1.75x
EV / EBITDA	31x	205x	10x	9.59x	14.7x	20.6x	8.63x	6.1x
EV / EBIT	39.7x	-35.5x	11.1x	10.8x	16.7x	22.7x	9x	6.29x
EV / FCF	-5.73x	5.75x	12.9x	-58.1x	8.82x	130x	20.8x	9.87x
FCF Yield	-17.4%	17.4%	7.74%	-1.72%	11.3%	0.77%	4.8%	10.1%
Dividend per Share ²	-	-	0.75	-	0.75	0.78	0.5	1.26
Rate of return	-	-	4.21%	-	4.57%	3.63%	2.33%	5.86%
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	21.50	21.50	21.50
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	32.27x	3.17x	20.38x	3.66%	354M
COMPANHIA DE SANEAMENTO BÁSICO DO ESTADO DE SÃO PAULO - SABESP	15.6x	5.76x	9.09x	2.83%	20.03B
UNITED UTILITIES GROUP PLC	14.24x	7.42x	12.44x	4.03%	13.74B
SEVERN TRENT PLC	18.67x	6.66x	13.34x	4.24%	12.46B
ESSENTIAL UTILITIES, INC.	17.86x	8.02x	13.88x	3.55%	11.26B
AMERICAN STATES WATER COMPANY	24.73x	-	-	2.33%	3.5B
PENNON GROUP PLC	21.19x	5.33x	12.86x	6.1%	3.14B
CALIFORNIA WATER SERVICE GROUP	21.18x	-	-	2.58%	3.11B
BEIJING CAPITAL ECO-ENVIRONMENT PROTECTION GROUP CO., LTD.	10.92x	-	-	-	3.08B
CHENGDU XINGRONG ENVIRONMENT CO., LTD.	9.61x	-	-	-	3.05B
Average	18.63x	6.06x	13.67x	3.66%	7.37B
Weighted average by Cap.	16.75x	6.70x	11.86x	3.57%