Valuation NRC Group ASA

Stocks

Market Closed - Oslo Bors Other stock markets 10:45:00 2026-08-11 EDT			5-day change	1st Jan Change
7.840 ^NOK	+0.38%		+1.03%	-17.12%

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	1,348	-	-
Change	-	-39.9%	-26.11%	5.14%	100.08%	-17.44%	-	-
Enterprise Value (EV) ¹	2,640	2,000	1,537	1,438	2,385	2,090	1,965	1,878
Change	-	-24.22%	-23.16%	-6.45%	65.83%	-12.35%	-6.01%	-4.4%
P/E	-63.3x	-2.89x	21x	-0.45x	67.6x	14.4x	9.84x	8.25x
PBR	0.67x	0.45x	0.32x	0.48x	0.92x	0.75x	0.7x	0.66x
PEG	-	-0x	-0x	0x	-1x	0x	0.2x	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	0.25x
EV / EBITDA	7.86x	5.97x	4.63x	14.1x	6.79x	5.22x	4.42x	3.92x
EV / EBIT	35.2x	17.9x	12.7x	-15.5x	17.5x	10.3x	7.76x	6.61x
EV / FCF	7.93x	10.6x	-	-79.9x	35.1x	9.81x	4.83x	4.41x
FCF Yield	12.6%	9.4%	-	-1.25%	2.85%	10.2%	20.7%	22.7%
Dividend per Share ²	-	-	-	-	-	0.0833	0.39	0.41
Rate of return	-	-	-	-	-	1.07%	4.99%	5.25%
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	7.810	7.810	7.810
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	14.35x	0.3x	5.22x	1.07%	142M
QUANTA SERVICES, INC.	57.68x	2.63x	25.16x	0.07%	99.36B
VINCI	13.7x	1.15x	6.29x	4.27%	79.69B
COMFORT SYSTEMS USA, INC.	34.56x	4.35x	23.61x	0.2%	58.85B
LARSEN & TOUBRO LIMITED	26.98x	2.08x	20.46x	1.11%	58.68B
FERROVIAL N.V.	57.18x	4.64x	29.34x	1.54%	47.33B
HOCHTIEF AG	31.24x	0.76x	12.69x	1.98%	38.94B
EMCOR GROUP, INC.	24.71x	1.69x	15.59x	0.19%	35.7B
ACS, ACTIVIDADES DE CONSTRUCCIÓN Y SERVICIOS, S.A.	25.62x	0.52x	8.24x	2.31%	34.92B
CHINA STATE CONSTRUCTION ENGINEERING CORPORATION LIMITED	4.45x	0.29x	5.48x	6.28%	27.8B
Average	29.05x	1.84x	15.21x	1.9%	48.14B
Weighted average by Cap.	33.79x	2.22x	17.60x	1.73%