Valuation NRC Group ASA

Stocks

Market Closed - Oslo Bors 10:45:00 2026-09-02 EDT			5-day change	1st Jan Change
9.100 ^NOK	0.00%		+11.52%	-3.81%

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	1,571	-	-
Change	-	-39.9%	-26.11%	5.14%	100.08%	-3.81%	-	-
Enterprise Value (EV) ¹	2,640	2,000	1,537	1,438	2,385	2,279	2,131	2,019
Change	-	-24.22%	-23.16%	-6.45%	65.83%	-4.42%	-6.49%	-5.28%
P/E	-63.3x	-2.89x	21x	-0.45x	67.6x	19.5x	11x	9.16x
PBR	0.67x	0.45x	0.32x	0.48x	0.92x	0.88x	0.82x	0.77x
PEG	-	-0x	-0x	0x	-1x	0x	0.1x	0.5x
Capitalization / Revenue	0.29x	0.15x	0.12x	0.12x	0.25x	0.23x	0.22x	0.21x
EV / Revenue	0.44x	0.28x	0.23x	0.21x	0.36x	0.33x	0.3x	0.27x
EV / EBITDA	7.86x	5.97x	4.63x	14.1x	6.79x	5.81x	4.78x	4.18x
EV / EBIT	35.2x	17.9x	12.7x	-15.5x	17.5x	11.7x	8.26x	6.92x
EV / FCF	7.93x	10.6x	-	-79.9x	35.1x	8.99x	5.15x	4.68x
FCF Yield	12.6%	9.4%	-	-1.25%	2.85%	11.1%	19.4%	21.4%
Dividend per Share ²	-	-	-	-	-	0.0833	0.35	0.425
Rate of return	-	-	-	-	-	0.92%	3.85%	4.67%
EPS ²	-0.38	-4.99	0.51	-10.54	0.14	0.4677	0.8309	0.9936
Distribution rate	-	-	-	-	-	17.8%	42.1%	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	392.2	445.8	483
EBIT ¹	75	112	121	-93	136	194.8	258.2	291.6
Net income ¹	-26	-363	38	-1,000	25	81.07	143.6	171.8
Net Debt ¹	892	950	761	622	752	708.7	560.7	448.2
Reference price ²	24.050	14.420	10.700	4.750	9.460	9.100	9.100	9.100
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	19.48x	0.33x	5.82x	0.91%	169M
QUANTA SERVICES, INC.	53.36x	2.44x	23.34x	0.07%	91.92B
VINCI	12.55x	1.07x	5.87x	4.66%	73.3B
LARSEN & TOUBRO LIMITED	26.81x	2.06x	20.21x	1.14%	57.84B
COMFORT SYSTEMS USA, INC.	32x	4.01x	21.78x	0.21%	54.61B
FERROVIAL N.V.	51.64x	4.16x	26.42x	1.72%	41.87B
HOCHTIEF AG	28.9x	0.71x	11.78x	2.14%	36.27B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	23.77x	0.49x	7.67x	2.48%	32.7B
EMCOR GROUP, INC.	22.45x	1.53x	14.11x	0.21%	32.43B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	5.21x	0.32x	5.81x	5.32%	26.8B
Average	27.62x	1.71x	14.28x	1.89%	44.79B
Weighted average by Cap.	31.22x	2.04x	16.37x	1.8%