Valuation NRC Group ASA

Stocks

Market Closed - Oslo Bors 10:45:00 2026-10-21 EDT			5-day change	1st Jan Change
9.900 ^NOK	+6.45%		-1.98%	+4.65%

01:04am	Pareto Securities raises target price for NRC Group to NOK 12.50 (10.50), reiterates Buy	FW
10-14	NRC Group, GRK Infra Units Land EUR14 Million Expansion in Finland's Tramway Project	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	1,709	-	-
Change	-	-39.9%	-26.11%	5.14%	100.08%	4.65%	-	-
Enterprise Value (EV) ¹	2,640	2,000	1,537	1,438	2,385	2,422	2,291	2,153
Change	-	-24.22%	-23.16%	-6.45%	65.83%	1.56%	-5.41%	-6.01%
P/E	-63.3x	-2.89x	21x	-0.45x	67.6x	21.1x	11.2x	9.21x
PBR	0.67x	0.45x	0.32x	0.48x	0.92x	0.9x	0.85x	0.8x
PEG	-	-0x	-0x	0x	-1x	0x	0.1x	0.4x
Capitalization / Revenue	0.29x	0.15x	0.12x	0.12x	0.25x	0.25x	0.24x	0.23x
EV / Revenue	0.44x	0.28x	0.23x	0.21x	0.36x	0.36x	0.33x	0.29x
EV / EBITDA	7.86x	5.97x	4.63x	14.1x	6.79x	6.27x	5.14x	4.45x
EV / EBIT	35.2x	17.9x	12.7x	-15.5x	17.5x	12.8x	8.85x	7.38x
EV / FCF	7.93x	10.6x	-	-79.9x	35.1x	9.87x	5.67x	4.91x
FCF Yield	12.6%	9.4%	-	-1.25%	2.85%	10.1%	17.6%	20.4%
Dividend per Share ²	-	-	-	-	-	0.1333	0.35	0.425
Rate of return	-	-	-	-	-	1.43%	3.76%	4.57%
EPS ²	-0.38	-4.99	0.51	-10.54	0.14	0.44	0.8333	1.01
Distribution rate	-	-	-	-	-	30.3%	42%	42.1%
Net sales ¹	5,957	7,030	6,732	6,892	6,553	6,734	7,021	7,365
EBITDA ¹	336	335	332	102	351	386.3	445.7	484.3
EBIT ¹	75	112	121	-93	136	189	259	291.7
Net income ¹	-26	-363	38	-1,000	25	76.33	144	175
Net Debt ¹	892	950	761	622	752	713.3	582.3	444.7
Reference price ²	24.050	14.420	10.700	4.750	9.460	9.300	9.300	9.300
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	19.74x	0.34x	5.89x	1.43%	171M
QUANTA SERVICES, INC.	51.45x	2.39x	22.75x	0.07%	89.6B
VINCI	11.73x	1.02x	5.58x	4.98%	66.3B
LARSEN & TOUBRO LIMITED	24.6x	1.92x	18.86x	1.18%	53.06B
COMFORT SYSTEMS USA, INC.	28.72x	3.58x	19.45x	0.23%	49.09B
FERROVIAL N.V.	45.91x	3.71x	23.4x	2.12%	35.57B
EMCOR GROUP, INC.	21.04x	1.47x	13.54x	0.22%	30.99B
HOCHTIEF AG	25.61x	0.64x	10.5x	2.43%	31.34B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.22x	0.32x	6.05x	5.39%	28.02B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	21.43x	0.4x	6.33x	2.88%	26.86B
Average	25.55x	1.58x	13.24x	2.09%	41.1B
Weighted average by Cap.	28.99x	1.89x	15.29x	1.94%