|
Market Closed -
Oslo Bors
10:45:00 2026-10-16 EDT
|
5-day change | 1st Jan Change | ||
| 22.60 NOK | -0.88% |
|
0.00% | +37.80% |
| 10-07 | Grønn Vekst Retains Garden Waste Handling Contract with Follo Ren Iks | CI |
| 09-30 | Cambi Names New CFO | MT |
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 | 3,617 | - | - |
| Change | - | -44.82% | 246.79% | -18.54% | 13.1% | 37.8% | - | - |
| Enterprise Value (EV) 1 | 1,220 | 553.9 | 2,501 | 2,166 | 2,336 | 3,329 | 3,237 | 3,030 |
| Change | - | -54.6% | 351.55% | -13.41% | 7.88% | 42.5% | -2.77% | -6.41% |
| P/E | 133x | - | - | - | - | 32.3x | 13.1x | 10x |
| PBR | - | - | - | - | 5.6x | 7.45x | 5.4x | 3.89x |
| PEG | - | - | - | - | - | - | 0x | 0.3x |
| Capitalization / Revenue | 3.25x | 1.87x | 2.92x | 2.25x | 2.46x | 3.51x | 2.59x | 2.2x |
| EV / Revenue | 2.66x | 1.26x | 2.56x | 2.1x | 2.19x | 3.23x | 2.32x | 1.84x |
| EV / EBITDA | 31x | 205x | 10x | 9.59x | 14.7x | 22.3x | 9.22x | 6.41x |
| EV / EBIT | 39.7x | -35.5x | 11.1x | 10.8x | 16.7x | 24.9x | 9.6x | 6.62x |
| EV / FCF | -5.73x | 5.75x | 12.9x | -58.1x | 8.82x | 50.4x | 22.2x | 10.2x |
| FCF Yield | -17.4% | 17.4% | 7.74% | -1.72% | 11.3% | 1.98% | 4.51% | 9.8% |
| Dividend per Share 2 | - | - | 0.75 | - | 0.75 | 0.74 | 0.225 | 0.625 |
| Rate of return | - | - | 4.21% | - | 4.57% | 3.27% | 1% | 2.77% |
| EPS 2 | 0.07 | - | - | - | - | 0.7005 | 1.721 | 2.257 |
| Distribution rate | - | - | - | - | - | 106% | 13.1% | 27.7% |
| Net sales 1 | 458.3 | 440.3 | 976.6 | 1,033 | 1,068 | 1,030 | 1,394 | 1,644 |
| EBITDA 1 | 39.4 | 2.7 | 249.3 | 225.7 | 158.7 | 149.5 | 351.3 | 472.4 |
| EBIT 1 | 30.7 | -15.6 | 225.1 | 199.6 | 139.9 | 133.8 | 337.1 | 457.7 |
| Net income 1 | 17.5 | -12.7 | 185.2 | 149.3 | 129.5 | 111.6 | 275.4 | 361 |
| Net Debt 1 | -268.6 | -267.5 | -347.4 | -154.8 | -288.1 | -287.3 | -379.4 | -586.7 |
| Reference price 2 | 9.30 | 5.19 | 17.80 | 14.50 | 16.40 | 22.60 | 22.60 | 22.60 |
| 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 (N) | EV / Sales (N) | EV / EBITDA (N) | Dividend Yield (N) | Capi.($) | ||
|---|---|---|---|---|---|---|
 | 32.26x | 3.23x | 22.28x | 3.27% | 383M | |
| 22.18x | 7.85x | 13.76x | 2.62% | 26.82B | |
| 17.92x | 6.16x | 10.44x | 2.76% | 22.2B | |
| 15.54x | 7.74x | 12.94x | 3.71% | 14.82B | |
| 20.51x | 6.8x | 13.67x | 4.04% | 12.97B | |
| 18.6x | 8.34x | 14.64x | 3.45% | 11.59B | |
| 11.83x | 3.24x | 6.15x | 5.49% | 7.46B | |
| 18.48x | 3.84x | 9.86x | 3.02% | 4.59B | |
| 14.71x | 5.2x | 10.86x | 5.68% | 4.23B | |
| 22.51x | - | - | 2.51% | 3.31B | |
| Average | 19.46x | 5.82x | 12.73x | 3.66% | 10.84B | |
| Weighted average by Cap. | 18.70x | 6.78x | 12.23x | 3.39% |
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
