Valuation NRC Group ASA

Stocks

Market Closed - Oslo Bors Other stock markets 10:45:00 2026-07-03 EDT			5-day change	1st Jan Change
8.290 ^NOK	-0.48%		-1.66%	-12.37%

06-12	Citadel is no longer a public short seller in NRC Group	FW
06-11	NRC Group Wins SEK121 Million Rail Contract in Sweden	MT

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	1,431	-	-
Change	-	-39.9%	-26.11%	5.14%	100.08%	-12.37%	-	-
Enterprise Value (EV) ¹	2,640	2,000	1,537	1,438	2,385	2,173	2,047	1,961
Change	-	-24.22%	-23.16%	-6.45%	65.83%	-8.88%	-5.78%	-4.22%
P/E	-63.3x	-2.89x	21x	-0.45x	67.6x	15.2x	10.4x	8.76x
PBR	0.67x	0.45x	0.32x	0.48x	0.92x	0.79x	0.74x	0.7x
PEG	-	-0x	-0x	0x	-1x	0x	0.2x	0.5x
Capitalization / Revenue	0.29x	0.15x	0.12x	0.12x	0.25x	0.21x	0.2x	0.19x
EV / Revenue	0.44x	0.28x	0.23x	0.21x	0.36x	0.31x	0.28x	0.26x
EV / EBITDA	7.86x	5.97x	4.63x	14.1x	6.79x	5.43x	4.6x	4.09x
EV / EBIT	35.2x	17.9x	12.7x	-15.5x	17.5x	10.7x	8.09x	6.9x
EV / FCF	7.93x	10.6x	-	-79.9x	35.1x	10.2x	5.03x	4.61x
FCF Yield	12.6%	9.4%	-	-1.25%	2.85%	9.8%	19.9%	21.7%
Dividend per Share ²	-	-	-	-	-	0.0833	0.39	0.41
Rate of return	-	-	-	-	-	1.01%	4.7%	4.95%
EPS ²	-0.38	-4.99	0.51	-10.54	0.14	0.5442	0.7936	0.9461
Distribution rate	-	-	-	-	-	15.3%	49.1%	43.3%
Net sales ¹	5,957	7,030	6,732	6,892	6,553	6,906	7,273	7,649
EBITDA ¹	336	335	332	102	351	400.4	444.9	479.4
EBIT ¹	75	112	121	-93	136	203.1	253.2	284
Net income ¹	-26	-363	38	-1,000	25	93.97	137	163.7
Net Debt ¹	892	950	761	622	752	742.3	616.6	530.2
Reference price ²	24.050	14.420	10.700	4.750	9.460	8.290	8.290	8.290
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.($)
NRC GROUP ASA	18.12x	0.32x	5.72x	1.01%	146M
QUANTA SERVICES, INC.	69.02x	2.98x	29.09x	0.07%	100B
VINCI	14.12x	1.12x	6.17x	4.15%	77.54B
COMFORT SYSTEMS USA, INC.	40.36x	5.01x	27.82x	0.17%	61.2B
LARSEN & TOUBRO LIMITED	26.67x	2.03x	19.67x	1.17%	58.18B
FERROVIAL N.V.	59.33x	4.91x	31.48x	1.46%	49.62B
HOCHTIEF AG	36.53x	0.86x	14.53x	1.74%	43.03B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	30.01x	0.58x	9.15x	2.02%	37.77B
EMCOR GROUP, INC.	26.53x	1.72x	16.57x	0.18%	34.43B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.59x	0.29x	6.23x	6.18%	27.27B
Average	32.53x	1.98x	16.64x	1.82%	48.95B
Weighted average by Cap.	38.26x	2.41x	19.44x	1.65%