Valuation NRC Group ASA OTC Markets

Stocks

Market Closed - OTC Markets 11:59:49 2026-05-22 EDT			5-day change	1st Jan Change
0.8386 ^USD	-.--%		-.--%	+18.55%

08-13	Pareto Securities raises its price target for NRC Group to 10.50 Norwegian kroner (10), reiterates buy	FW
08-13	NRC Group ASA Reports Earnings Results for the Second Quarter and Six Months Ended June 30, 2026	CI

Data adjusted to current consolidation scope

Fiscal Period: December	2021	2022	2023	2024	2025	2026	2027	2028
Market Cap ¹	1,748	1,050	776.1	816	1,633	1,370	-	-
Change	-	-39.9%	-26.11%	5.14%	100.08%	-16.07%	-	-
Enterprise Value (EV) ¹	2,640	2,000	1,537	1,438	2,385	2,079	1,931	1,819
Change	-	-24.22%	-23.16%	-6.45%	65.83%	-12.82%	-7.12%	-5.82%
P/E	-63.3x	-2.89x	21x	-0.45x	67.6x	17x	9.57x	7.99x
PBR	0.67x	0.45x	0.32x	0.48x	0.92x	0.77x	0.72x	0.68x
PEG	-	-0x	-0x	0x	-1x	0x	0.1x	0.4x
Capitalization / Revenue	0.29x	0.15x	0.12x	0.12x	0.25x	0.2x	0.19x	0.18x
EV / Revenue	0.44x	0.28x	0.23x	0.21x	0.36x	0.3x	0.27x	0.24x
EV / EBITDA	7.86x	5.97x	4.63x	14.1x	6.79x	5.12x	4.33x	3.77x
EV / EBIT	35.2x	17.9x	12.7x	-15.5x	17.5x	9.96x	7.48x	6.24x
EV / FCF	7.93x	10.6x	-	-79.9x	35.1x	9.27x	5.44x	4.88x
FCF Yield	12.6%	9.4%	-	-1.25%	2.85%	10.8%	18.4%	20.5%
Dividend per Share ²	-	-	-	-	-	0.125	0.35	0.425
Rate of return	-	-	-	-	-	1.57%	4.41%	5.35%
EPS ²	-0.38	-4.99	0.51	-10.54	0.14	0.4667	0.83	0.9933
Distribution rate	-	-	-	-	-	26.8%	42.2%	42.8%
Net sales ¹	5,957	7,030	6,732	6,892	6,553	6,845	7,190	7,585
EBITDA ¹	336	335	332	102	351	406	445.7	483
EBIT ¹	75	112	121	-93	136	208.7	258	291.7
Net income ¹	-26	-363	38	-1,000	25	81	143.7	171.7
Net Debt ¹	892	950	761	622	752	708.7	560.7	448.3
Reference price ²	24.050	14.420	10.700	4.750	9.460	7.940	7.940	7.940
Nbr of stocks (in thousands)	72,672	72,838	72,536	171,798	172,597	172,597	-	-
Announcement Date	2/16/22	2/21/23	2/27/24	2/12/25	2/17/26	-	-	-

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.($)
QUANTA SERVICES, INC.	58.72x	2.68x	25.57x	0.07%	101B
VINCI	13.42x	1.13x	6.19x	4.36%	77.96B
COMFORT SYSTEMS USA, INC.	35.65x	4.49x	24.39x	0.19%	60.7B
LARSEN & TOUBRO LIMITED	27.25x	2.08x	20.46x	1.11%	58.67B
FERROVIAL N.V.	58.04x	4.6x	29.1x	1.55%	46.84B
HOCHTIEF AG	30.85x	0.76x	12.59x	2.01%	38.52B
EMCOR GROUP, INC.	25.37x	1.74x	16.03x	0.18%	36.67B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.67x	0.53x	8.31x	2.3%	35.13B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.52x	0.3x	5.99x	6.23%	27.2B
Average	31.06x	2.03x	16.51x	2%	53.65B
Weighted average by Cap.	34.40x	2.25x	17.89x	1.72%